| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 122 680.00 | 31 155.00 | 91 525.00 | 122 680.00 |
BJ TOTAL (I) | 1 524 140.00 | 31 155.00 | 1 492 985.00 | 1 524 140.00 |
BV Advances and down payments on orders | 1 500.00 | | 1 500.00 | 1 500.00 |
BX Customers and related accounts | 107 700.00 | | 107 700.00 | 107 700.00 |
BZ Other receivables | 457 394.00 | | 457 394.00 | 457 394.00 |
CF Cash and cash equivalents | 1 338 725.00 | | 1 338 725.00 | 1 338 725.00 |
CH Prepaid expenses | 2 005.00 | | 2 005.00 | 2 005.00 |
CJ TOTAL (II) | 1 907 324.00 | | 1 907 324.00 | 1 907 324.00 |
CO Grand total (0 to V) | 3 431 463.00 | 31 155.00 | 3 400 308.00 | 3 431 463.00 |
CU Other investments | 1 401 460.00 | | 1 401 460.00 | 1 401 460.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
DD Legal reserve (1) | 103 590.00 | 62 256.00 | | 103 590.00 |
DG Other reserves | 245 717.00 | 160 370.00 | | 245 717.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 902 257.00 | 826 682.00 | | 902 257.00 |
DL TOTAL (I) | 3 251 565.00 | 3 049 308.00 | | 3 251 565.00 |
DV Miscellaneous Loans and Financial Debts (4) | 55 824.00 | 23 013.00 | | 55 824.00 |
DX Trade payables and related accounts | 24 289.00 | 15 726.00 | | 24 289.00 |
DY Tax and social security liabilities | 67 971.00 | 65 686.00 | | 67 971.00 |
EA Other liabilities | 660.00 | 660.00 | | 660.00 |
EC TOTAL (IV) | 148 744.00 | 105 085.00 | | 148 744.00 |
EE Grand total (I to V) | 3 400 308.00 | 3 154 393.00 | | 3 400 308.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 450 658.00 | | 450 658.00 | 450 658.00 |
FJ Net sales | 450 658.00 | | 450 658.00 | 450 658.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 42 308.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 492 968.00 | |
FW Other purchases and external expenses | | | 105 688.00 | |
FX Taxes, duties, and similar payments | | | 36 778.00 | |
FY Salaries and Wages | | | 252 000.00 | |
FZ Social Security Contributions | | | 83 880.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 690.00 | |
GE Other Expenses | | | 14.00 | |
GF Total Operating Expenses (II) | | | 492 050.00 | |
GG - OPERATING RESULT (I - II) | | | 919.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 900 000.00 | |
GL Other interest and similar income | | | 1 475.00 | |
GN Positive exchange differences | | | 9.00 | |
GP Total financial income (V) | | | 901 484.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 901 484.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 902 402.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 88.00 | | | 88.00 |
HF Exceptional expenses on capital transactions | 58.00 | 66.00 | | 58.00 |
HH Total exceptional expenses (VIII) | 145.00 | 66.00 | | 145.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -145.00 | -66.00 | | -145.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 394 452.00 | 1 231 434.00 | | 1 394 452.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 492 196.00 | 404 752.00 | | 492 196.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 902 257.00 | 826 682.00 | | 902 257.00 |
| |
| 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 | 1 474 140.00 | | 50 000.00 | 1 474 140.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 401 460.00 | |
I4 DECREASES Grand Total | | | 1 524 140.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 122 680.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 122 680.00 | | | 122 680.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 351 460.00 | | 50 000.00 | 1 351 460.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 465.00 | 13 690.00 | | 17 465.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 465.00 | 13 690.00 | | 17 465.00 |
| |
| 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 | 24 289.00 | 24 289.00 | | 24 289.00 |
8D Social Security and Other Social Organizations | 44 380.00 | 44 380.00 | | 44 380.00 |
8K Other liabilities (including liabilities related to repo transactions) | 660.00 | 660.00 | | 660.00 |
UX Other trade receivables | 107 700.00 | 107 700.00 | | 107 700.00 |
UZ Social Security, other social security organizations | 109 757.00 | 109 757.00 | | 109 757.00 |
VB VAT | 1 263.00 | 1 263.00 | | 1 263.00 |
VC Group and associates | 346 374.00 | 346 374.00 | | 346 374.00 |
VI Group and Associates | 55 824.00 | 55 824.00 | | 55 824.00 |
VS Prepaid expenses | 2 005.00 | 2 005.00 | | 2 005.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 567 098.00 | 567 098.00 | | 567 098.00 |
VW VAT | 23 591.00 | 23 591.00 | | 23 591.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 148 744.00 | 148 744.00 | | 148 744.00 |
