| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 25 692.00 | 25 692.00 | | 25 692.00 |
AT Other tangible assets | 3 295.00 | 3 295.00 | | 3 295.00 |
BJ TOTAL (I) | 562 437.00 | 28 987.00 | 533 450.00 | 562 437.00 |
BZ Other receivables | 1 179 976.00 | | 1 179 976.00 | 1 179 976.00 |
CF Cash and cash equivalents | 1 774.00 | | 1 774.00 | 1 774.00 |
CH Prepaid expenses | 1 542.00 | | 1 542.00 | 1 542.00 |
CJ TOTAL (II) | 1 183 292.00 | | 1 183 292.00 | 1 183 292.00 |
CO Grand total (0 to V) | 1 745 729.00 | 28 987.00 | 1 716 742.00 | 1 745 729.00 |
CU Other investments | 533 450.00 | | 533 450.00 | 533 450.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600 000.00 | 600 000.00 | | 600 000.00 |
DD Legal reserve (1) | 60 000.00 | 60 000.00 | | 60 000.00 |
DG Other reserves | 371 560.00 | 352 142.00 | | 371 560.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 091.00 | 19 418.00 | | 15 091.00 |
DL TOTAL (I) | 1 046 651.00 | 1 031 560.00 | | 1 046 651.00 |
DU Loans and Debts from Credit Institutions (3) | 233.00 | 13 806.00 | | 233.00 |
DV Miscellaneous Loans and Financial Debts (4) | 340 883.00 | 408 226.00 | | 340 883.00 |
DX Trade payables and related accounts | 33 016.00 | 48 985.00 | | 33 016.00 |
DY Tax and social security liabilities | 294 567.00 | 393 486.00 | | 294 567.00 |
EA Other liabilities | 1 392.00 | 129 598.00 | | 1 392.00 |
EC TOTAL (IV) | 670 091.00 | 994 101.00 | | 670 091.00 |
EE Grand total (I to V) | 1 716 742.00 | 2 025 661.00 | | 1 716 742.00 |
EG Accrued income and payables due within one year | 670 091.00 | 994 101.00 | | 670 091.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 13 611.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 001 376.00 | | 1 001 376.00 | 1 001 376.00 |
FJ Net sales | 1 001 376.00 | | 1 001 376.00 | 1 001 376.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 28 086.00 | |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 1 029 473.00 | |
FW Other purchases and external expenses | | | 225 704.00 | |
FX Taxes, duties, and similar payments | | | 19 169.00 | |
FY Salaries and Wages | | | 548 127.00 | |
FZ Social Security Contributions | | | 220 178.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 1 013 188.00 | |
GG - OPERATING RESULT (I - II) | | | 16 285.00 | |
GR Interest and similar expenses | | | 1 194.00 | |
GU Total financial expenses (VI) | | | 1 194.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 194.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 091.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 28 086.00 | 33 378.00 | | 28 086.00 |
HA Exceptional income from management transactions | | 32 959.00 | | |
HD Total exceptional income (VII) | | 32 959.00 | | |
HE Exceptional expenses on management operations | | 23 327.00 | | |
HH Total exceptional expenses (VIII) | | 23 327.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 9 632.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 029 473.00 | 1 042 035.00 | | 1 029 473.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 014 382.00 | 1 022 617.00 | | 1 014 382.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 091.00 | 19 418.00 | | 15 091.00 |
| |
| 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 | 562 437.00 | | | 562 437.00 |
I3 DECREASES Total Financial Fixed Assets | | | 533 450.00 | |
I4 DECREASES Grand Total | | | 562 437.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 28 987.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 987.00 | | | 28 987.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 533 450.00 | | | 533 450.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 987.00 | | | 28 987.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 987.00 | | | 28 987.00 |
| |
| 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 | 33 016.00 | 33 016.00 | | 33 016.00 |
8C Staff and Related Accounts | 65 020.00 | 65 020.00 | | 65 020.00 |
8D Social Security and Other Social Organizations | 213 306.00 | 213 306.00 | | 213 306.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 392.00 | 1 392.00 | | 1 392.00 |
VB VAT | 5 744.00 | | | 5 744.00 |
VC Group and associates | 834 613.00 | | | 834 613.00 |
VG Loans with a maturity of up to one year at origin | 233.00 | 233.00 | | 233.00 |
VI Group and Associates | 340 883.00 | 340 883.00 | | 340 883.00 |
VM Income taxes | 339 619.00 | | | 339 619.00 |
VQ Other Taxes, Duties, and Similar Debts | 16 241.00 | 16 241.00 | | 16 241.00 |
VS Prepaid expenses | 1 542.00 | | | 1 542.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 181 518.00 | 1 181 518.00 | | 1 181 518.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 670 091.00 | 670 091.00 | | 670 091.00 |
