| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 250 210.00 | | 250 210.00 | 250 210.00 |
BX Customers and related accounts | 50 281.00 | | 50 281.00 | 50 281.00 |
BZ Other receivables | 12 321.00 | | 12 321.00 | 12 321.00 |
CF Cash and cash equivalents | 1 418.00 | | 1 418.00 | 1 418.00 |
CJ TOTAL (II) | 64 020.00 | | 64 020.00 | 64 020.00 |
CO Grand total (0 to V) | 314 230.00 | | 314 230.00 | 314 230.00 |
CU Other investments | 250 210.00 | | 250 210.00 | 250 210.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 231 100.00 | | | 231 100.00 |
DH Retained earnings | | 223 044.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 160.00 | 8 055.00 | | 12 160.00 |
DL TOTAL (I) | 254 260.00 | 242 100.00 | | 254 260.00 |
DU Loans and Debts from Credit Institutions (3) | 36.00 | 39.00 | | 36.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 381.00 | 21 483.00 | | 22 381.00 |
DX Trade payables and related accounts | 6 504.00 | 10 617.00 | | 6 504.00 |
DY Tax and social security liabilities | 31 047.00 | 21 422.00 | | 31 047.00 |
EC TOTAL (IV) | 59 969.00 | 53 563.00 | | 59 969.00 |
EE Grand total (I to V) | 314 230.00 | 295 663.00 | | 314 230.00 |
EG Accrued income and payables due within one year | 59 969.00 | 53 563.00 | | 59 969.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 126 666.00 | | 126 666.00 | 126 666.00 |
FJ Net sales | 126 666.00 | | 126 666.00 | 126 666.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 214.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 126 884.00 | |
FW Other purchases and external expenses | | | 2 114.00 | |
FX Taxes, duties, and similar payments | | | 1 440.00 | |
FY Salaries and Wages | | | 79 941.00 | |
FZ Social Security Contributions | | | 31 116.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 114 620.00 | |
GG - OPERATING RESULT (I - II) | | | 12 263.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 36.00 | |
GU Total financial expenses (VI) | | | 36.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -32.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 230.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 70.00 | | | 70.00 |
HH Total exceptional expenses (VIII) | 70.00 | | | 70.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -70.00 | | | -70.00 |
HL TOTAL REVENUE (I + III + V + VII) | 126 887.00 | 105 585.00 | | 126 887.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 114 727.00 | 97 529.00 | | 114 727.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 160.00 | 8 055.00 | | 12 160.00 |
| |
| 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 | 250 210.00 | | | 250 210.00 |
I3 DECREASES Total Financial Fixed Assets | | | 250 210.00 | |
I4 DECREASES Grand Total | | | 250 210.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 250 210.00 | | | 250 210.00 |
| |
| 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 | 6 504.00 | 6 504.00 | | 6 504.00 |
8C Staff and Related Accounts | 8 137.00 | 8 137.00 | | 8 137.00 |
8D Social Security and Other Social Organizations | 7 937.00 | 7 937.00 | | 7 937.00 |
UX Other trade receivables | 50 281.00 | 50 281.00 | | 50 281.00 |
VB VAT | 914.00 | 914.00 | | 914.00 |
VG Loans with a maturity of up to one year at origin | 36.00 | 36.00 | | 36.00 |
VI Group and Associates | 22 382.00 | 22 382.00 | | 22 382.00 |
VM Income taxes | 1 736.00 | 1 736.00 | | 1 736.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 094.00 | 1 094.00 | | 1 094.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 671.00 | 9 671.00 | | 9 671.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 62 602.00 | 62 602.00 | | 62 602.00 |
VW VAT | 13 880.00 | 13 880.00 | | 13 880.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 59 970.00 | 59 970.00 | | 59 970.00 |
