| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 14 818.00 | | 14 818.00 | 14 818.00 |
BD Other fixed assets | 22 500.00 | 22 500.00 | | 22 500.00 |
BJ TOTAL (I) | 336 718.00 | 22 500.00 | 314 218.00 | 336 718.00 |
BX Customers and related accounts | 163 326.00 | | 163 326.00 | 163 326.00 |
BZ Other receivables | 65 416.00 | 65 000.00 | 416.00 | 65 416.00 |
CF Cash and cash equivalents | 330 618.00 | | 330 618.00 | 330 618.00 |
CJ TOTAL (II) | 559 361.00 | 65 000.00 | 494 361.00 | 559 361.00 |
CO Grand total (0 to V) | 896 078.00 | 87 500.00 | 808 578.00 | 896 078.00 |
CU Other investments | 299 400.00 | | 299 400.00 | 299 400.00 |
| |
| 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) | 21 149.00 | 15 249.00 | | 21 149.00 |
DG Other reserves | 198 895.00 | 186 792.00 | | 198 895.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 155 344.00 | 118 003.00 | | 155 344.00 |
DL TOTAL (I) | 675 389.00 | 620 045.00 | | 675 389.00 |
DU Loans and Debts from Credit Institutions (3) | 41.00 | 41.00 | | 41.00 |
DV Miscellaneous Loans and Financial Debts (4) | 73 807.00 | 148 503.00 | | 73 807.00 |
DX Trade payables and related accounts | 2 389.00 | 2 342.00 | | 2 389.00 |
DY Tax and social security liabilities | 56 952.00 | 25 533.00 | | 56 952.00 |
EC TOTAL (IV) | 133 190.00 | 176 419.00 | | 133 190.00 |
EE Grand total (I to V) | 808 578.00 | 796 463.00 | | 808 578.00 |
EG Accrued income and payables due within one year | 133 190.00 | 176 419.00 | | 133 190.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 259 772.00 | | 259 772.00 | 259 772.00 |
FJ Net sales | 259 772.00 | | 259 772.00 | 259 772.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 259 773.00 | |
FW Other purchases and external expenses | | | 4 888.00 | |
FX Taxes, duties, and similar payments | | | 23 000.00 | |
FY Salaries and Wages | | | 180 000.00 | |
FZ Social Security Contributions | | | 48 340.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 256 228.00 | |
GG - OPERATING RESULT (I - II) | | | 3 544.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 152 421.00 | |
GP Total financial income (V) | | | 152 421.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 152 421.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 155 965.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 621.00 | | | 621.00 |
HH Total exceptional expenses (VIII) | 621.00 | | | 621.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -621.00 | | | -621.00 |
HL TOTAL REVENUE (I + III + V + VII) | 412 194.00 | 281 685.00 | | 412 194.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 256 849.00 | 163 682.00 | | 256 849.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 155 344.00 | 118 003.00 | | 155 344.00 |
| |
| 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 | 640 994.00 | | | 640 994.00 |
I3 DECREASES Total Financial Fixed Assets | | 304 276.00 | 336 718.00 | |
I4 DECREASES Grand Total | | 304 276.00 | 336 718.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 640 994.00 | | | 640 994.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 22 500.00 | | | 22 500.00 |
6X Other provisions for depreciation | 65 000.00 | | | 65 000.00 |
7B Total provisions for depreciation | 87 500.00 | | | 87 500.00 |
7C Grand total | 87 500.00 | | | 87 500.00 |
| |
| 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 | 2 389.00 | 2 389.00 | | 2 389.00 |
8D Social Security and Other Social Organizations | 31 398.00 | 31 398.00 | | 31 398.00 |
UL Receivables related to investments | 14 818.00 | 14 818.00 | | 14 818.00 |
UX Other trade receivables | 163 326.00 | 163 326.00 | | 163 326.00 |
VB VAT | 416.00 | 416.00 | | 416.00 |
VC Group and associates | 65 000.00 | 65 000.00 | | 65 000.00 |
VG Loans with a maturity of up to one year at origin | 41.00 | 41.00 | | 41.00 |
VI Group and Associates | 73 807.00 | 73 807.00 | | 73 807.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 243 560.00 | 243 560.00 | | 243 560.00 |
VW VAT | 25 554.00 | 25 554.00 | | 25 554.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 133 190.00 | 133 190.00 | | 133 190.00 |
