| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 361 480.00 | | 361 480.00 | 361 480.00 |
BX Customers and related accounts | 332 607.00 | | 332 607.00 | 332 607.00 |
BZ Other receivables | 5 509.00 | | 5 509.00 | 5 509.00 |
CF Cash and cash equivalents | 196 195.00 | | 196 195.00 | 196 195.00 |
CJ TOTAL (II) | 534 311.00 | | 534 311.00 | 534 311.00 |
CO Grand total (0 to V) | 895 791.00 | | 895 791.00 | 895 791.00 |
CU Other investments | 361 465.00 | | 361 465.00 | 361 465.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 136 429.00 | 157 385.00 | | 136 429.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 262 097.00 | 229 044.00 | | 262 097.00 |
DL TOTAL (I) | 618 526.00 | 606 429.00 | | 618 526.00 |
DV Miscellaneous Loans and Financial Debts (4) | 185 202.00 | 202.00 | | 185 202.00 |
DX Trade payables and related accounts | 2 213.00 | 2 168.00 | | 2 213.00 |
DY Tax and social security liabilities | 89 850.00 | 71 502.00 | | 89 850.00 |
EC TOTAL (IV) | 277 265.00 | 73 872.00 | | 277 265.00 |
EE Grand total (I to V) | 895 791.00 | 680 301.00 | | 895 791.00 |
EG Accrued income and payables due within one year | 277 265.00 | 73 872.00 | | 277 265.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 497 173.00 | | 497 173.00 | 497 173.00 |
FJ Net sales | 497 173.00 | | 497 173.00 | 497 173.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 706.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 508 886.00 | |
FW Other purchases and external expenses | | | 3 242.00 | |
FX Taxes, duties, and similar payments | | | 727.00 | |
FY Salaries and Wages | | | 462 474.00 | |
FZ Social Security Contributions | | | 27 133.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 493 578.00 | |
GG - OPERATING RESULT (I - II) | | | 15 308.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 249 800.00 | |
GL Other interest and similar income | | | 161.00 | |
GP Total financial income (V) | | | 249 961.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 249 961.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 265 269.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 11 706.00 | 2 669.00 | | 11 706.00 |
HK Income tax | 3 172.00 | 6 762.00 | | 3 172.00 |
HL TOTAL REVENUE (I + III + V + VII) | 758 848.00 | 593 763.00 | | 758 848.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 496 750.00 | 364 719.00 | | 496 750.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 262 097.00 | 229 044.00 | | 262 097.00 |
| |
| 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 | 361 480.00 | | | 361 480.00 |
I3 DECREASES Total Financial Fixed Assets | 361 480.00 | | | 361 480.00 |
I4 DECREASES Grand Total | 361 480.00 | | | 361 480.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 361 480.00 | | | 361 480.00 |
NC DECREASES Transfers to advances and down payments | 8.00 | | | 8.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5F Provisions for renewal of Fixed assets | | | | |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 2 213.00 | 2 213.00 | | 2 213.00 |
8C Staff and Related Accounts | 11 724.00 | 11 724.00 | | 11 724.00 |
8D Social Security and Other Social Organizations | 18 461.00 | 18 461.00 | | 18 461.00 |
UX Other trade receivables | 332 607.00 | 332 607.00 | | 332 607.00 |
VB VAT | 291.00 | 291.00 | | 291.00 |
VI Group and Associates | 185 202.00 | 185 202.00 | | 185 202.00 |
VM Income taxes | 5 218.00 | 5 218.00 | | 5 218.00 |
VQ Other Taxes, Duties, and Similar Debts | 231.00 | 231.00 | | 231.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | | 1.00 | | |
VT TOTAL – STATEMENT OF RECEIVABLES | 338 116.00 | 338 116.00 | | 338 116.00 |
VW VAT | 59 435.00 | 59 435.00 | | 59 435.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 277 265.00 | 277 265.00 | | 277 265.00 |
