| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 150 126.00 | | 150 126.00 | 150 126.00 |
BX Customers and related accounts | 50 880.00 | | 50 880.00 | 50 880.00 |
BZ Other receivables | 47 146.00 | | 47 146.00 | 47 146.00 |
CF Cash and cash equivalents | 64 944.00 | | 64 944.00 | 64 944.00 |
CJ TOTAL (II) | 162 970.00 | | 162 970.00 | 162 970.00 |
CO Grand total (0 to V) | 313 096.00 | | 313 096.00 | 313 096.00 |
CU Other investments | 150 126.00 | | 150 126.00 | 150 126.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 201 439.00 | 160 668.00 | | 201 439.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 580.00 | 40 772.00 | | 41 580.00 |
DL TOTAL (I) | 244 119.00 | 202 539.00 | | 244 119.00 |
DV Miscellaneous Loans and Financial Debts (4) | 55 000.00 | 65 000.00 | | 55 000.00 |
DX Trade payables and related accounts | 2 227.00 | 1 591.00 | | 2 227.00 |
DY Tax and social security liabilities | 11 749.00 | 11 386.00 | | 11 749.00 |
EC TOTAL (IV) | 68 976.00 | 77 977.00 | | 68 976.00 |
EE Grand total (I to V) | 313 096.00 | 280 517.00 | | 313 096.00 |
EG Accrued income and payables due within one year | 68 976.00 | 77 977.00 | | 68 976.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 99 400.00 | | 99 400.00 | 99 400.00 |
FJ Net sales | 99 400.00 | | 99 400.00 | 99 400.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 99 403.00 | |
FW Other purchases and external expenses | | | 1 884.00 | |
FX Taxes, duties, and similar payments | | | 30.00 | |
FY Salaries and Wages | | | 67 537.00 | |
FZ Social Security Contributions | | | -15.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 69 437.00 | |
GG - OPERATING RESULT (I - II) | | | 29 966.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 17 830.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 17 830.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 17 830.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 796.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 216.00 | 5 963.00 | | 6 216.00 |
HL TOTAL REVENUE (I + III + V + VII) | 117 233.00 | 116 063.00 | | 117 233.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 75 653.00 | 75 291.00 | | 75 653.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 580.00 | 40 772.00 | | 41 580.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 150 126.00 | | | 150 126.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150 126.00 | |
I4 DECREASES Grand Total | | | 150 126.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 150 126.00 | | | 150 126.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 2 227.00 | 2 227.00 | | 2 227.00 |
8D Social Security and Other Social Organizations | 213.00 | 213.00 | | 213.00 |
8E Income Taxes | 185.00 | 185.00 | | 185.00 |
UX Other trade receivables | 50 880.00 | 50 880.00 | | 50 880.00 |
VB VAT | 371.00 | 371.00 | | 371.00 |
VC Group and associates | 31 774.00 | 31 774.00 | | 31 774.00 |
VI Group and Associates | 55 000.00 | 55 000.00 | | 55 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 588.00 | 588.00 | | 588.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 000.00 | 15 000.00 | | 15 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 98 026.00 | 98 026.00 | | 98 026.00 |
VW VAT | 10 763.00 | 10 763.00 | | 10 763.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 68 976.00 | 68 976.00 | | 68 976.00 |
