| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 310 000.00 | | 310 000.00 | 310 000.00 |
BX Customers and related accounts | 146 532.00 | | 146 532.00 | 146 532.00 |
BZ Other receivables | 219 519.00 | | 219 519.00 | 219 519.00 |
CF Cash and cash equivalents | 280.00 | | 280.00 | 280.00 |
CJ TOTAL (II) | 366 331.00 | | 366 331.00 | 366 331.00 |
CO Grand total (0 to V) | 676 331.00 | | 676 331.00 | 676 331.00 |
CU Other investments | 310 000.00 | | 310 000.00 | 310 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 30 000.00 | 30 000.00 | | 30 000.00 |
DG Other reserves | 99 830.00 | 56 391.00 | | 99 830.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 309.00 | 43 440.00 | | 24 309.00 |
DL TOTAL (I) | 454 139.00 | 429 830.00 | | 454 139.00 |
DU Loans and Debts from Credit Institutions (3) | 267.00 | 220.00 | | 267.00 |
DV Miscellaneous Loans and Financial Debts (4) | 97 378.00 | 56 293.00 | | 97 378.00 |
DX Trade payables and related accounts | 2 358.00 | 3 830.00 | | 2 358.00 |
DY Tax and social security liabilities | 122 187.00 | 130 564.00 | | 122 187.00 |
EA Other liabilities | | 43 000.00 | | |
EC TOTAL (IV) | 222 191.00 | 233 907.00 | | 222 191.00 |
EE Grand total (I to V) | 676 331.00 | 663 738.00 | | 676 331.00 |
EG Accrued income and payables due within one year | 222 191.00 | 233 907.00 | | 222 191.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 532 843.00 | | 532 843.00 | 532 843.00 |
FJ Net sales | 532 843.00 | | 532 843.00 | 532 843.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 912.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 535 760.00 | |
FW Other purchases and external expenses | | | 4 862.00 | |
FX Taxes, duties, and similar payments | | | 5 254.00 | |
FY Salaries and Wages | | | 352 676.00 | |
FZ Social Security Contributions | | | 146 966.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 509 760.00 | |
GG - OPERATING RESULT (I - II) | | | 26 000.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 2 215.00 | |
GP Total financial income (V) | | | 2 215.00 | |
GR Interest and similar expenses | | | 1 522.00 | |
GU Total financial expenses (VI) | | | 1 522.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 693.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 693.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 912.00 | 3 915.00 | | 2 912.00 |
HK Income tax | 2 384.00 | 1 771.00 | | 2 384.00 |
HL TOTAL REVENUE (I + III + V + VII) | 537 975.00 | 529 734.00 | | 537 975.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 513 666.00 | 486 295.00 | | 513 666.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 309.00 | 43 440.00 | | 24 309.00 |
| |
| 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 | 310 000.00 | | | 310 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 310 000.00 | |
I4 DECREASES Grand Total | | | 310 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 310 000.00 | | | 310 000.00 |
| |
| 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 | 2 358.00 | 2 358.00 | | 2 358.00 |
8C Staff and Related Accounts | 38 877.00 | 38 877.00 | | 38 877.00 |
8D Social Security and Other Social Organizations | 47 081.00 | 47 081.00 | | 47 081.00 |
UX Other trade receivables | 146 532.00 | | | 146 532.00 |
VB VAT | 363.00 | | | 363.00 |
VC Group and associates | 208 528.00 | | | 208 528.00 |
VG Loans with a maturity of up to one year at origin | 267.00 | 267.00 | | 267.00 |
VI Group and Associates | 97 378.00 | 97 378.00 | | 97 378.00 |
VM Income taxes | 8 413.00 | | | 8 413.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 640.00 | 4 640.00 | | 4 640.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 215.00 | | | 2 215.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 366 051.00 | 366 051.00 | | 366 051.00 |
VW VAT | 31 589.00 | 31 589.00 | | 31 589.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 222 191.00 | 222 191.00 | | 222 191.00 |
