| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 18 493.00 | | 18 493.00 | 18 493.00 |
BJ TOTAL (I) | 158 965.00 | | 158 965.00 | 158 965.00 |
BX Customers and related accounts | 265 766.00 | | 265 766.00 | 265 766.00 |
BZ Other receivables | 222 087.00 | | 222 087.00 | 222 087.00 |
CF Cash and cash equivalents | 21 420.00 | | 21 420.00 | 21 420.00 |
CJ TOTAL (II) | 509 273.00 | | 509 273.00 | 509 273.00 |
CO Grand total (0 to V) | 668 238.00 | | 668 238.00 | 668 238.00 |
CU Other investments | 140 472.00 | | 140 472.00 | 140 472.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 180 812.00 | 274 720.00 | | 180 812.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 304 878.00 | 306 092.00 | | 304 878.00 |
DL TOTAL (I) | 494 490.00 | 589 612.00 | | 494 490.00 |
DU Loans and Debts from Credit Institutions (3) | 177.00 | 427.00 | | 177.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 677.00 | 11 515.00 | | 5 677.00 |
DX Trade payables and related accounts | 9 971.00 | 7 318.00 | | 9 971.00 |
DY Tax and social security liabilities | 157 924.00 | 107 724.00 | | 157 924.00 |
EC TOTAL (IV) | 173 748.00 | 126 984.00 | | 173 748.00 |
EE Grand total (I to V) | 668 238.00 | 716 596.00 | | 668 238.00 |
EG Accrued income and payables due within one year | 173 748.00 | 126 984.00 | | 173 748.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 554 346.00 | | 554 346.00 | 554 346.00 |
FJ Net sales | 554 346.00 | | 554 346.00 | 554 346.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 554 351.00 | |
FW Other purchases and external expenses | | | 121 500.00 | |
FX Taxes, duties, and similar payments | | | 13 709.00 | |
FY Salaries and Wages | | | 276 926.00 | |
FZ Social Security Contributions | | | 136 488.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 548 627.00 | |
GG - OPERATING RESULT (I - II) | | | 5 724.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 301 921.00 | |
GP Total financial income (V) | | | 301 921.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 301 921.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 307 646.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 768.00 | 3 223.00 | | 2 768.00 |
HL TOTAL REVENUE (I + III + V + VII) | 856 273.00 | 845 312.00 | | 856 273.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 551 395.00 | 539 220.00 | | 551 395.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 304 878.00 | 306 092.00 | | 304 878.00 |
| |
| 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 | 158 965.00 | | | 158 965.00 |
I3 DECREASES Total Financial Fixed Assets | | | 158 965.00 | |
I4 DECREASES Grand Total | | | 158 965.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 158 965.00 | | | 158 965.00 |
| |
| 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 | 9 971.00 | 9 971.00 | | 9 971.00 |
8C Staff and Related Accounts | 15 128.00 | 15 128.00 | | 15 128.00 |
8D Social Security and Other Social Organizations | 17 223.00 | 17 223.00 | | 17 223.00 |
8E Income Taxes | 69 516.00 | 69 516.00 | | 69 516.00 |
UT Other financial assets | 18 493.00 | | 18 493.00 | 18 493.00 |
UX Other trade receivables | 265 766.00 | 265 766.00 | | 265 766.00 |
VB VAT | 1 602.00 | 1 602.00 | | 1 602.00 |
VC Group and associates | 220 484.00 | 220 484.00 | | 220 484.00 |
VG Loans with a maturity of up to one year at origin | 177.00 | 177.00 | | 177.00 |
VI Group and Associates | 5 677.00 | 5 677.00 | | 5 677.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 541.00 | 4 541.00 | | 4 541.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 506 346.00 | 487 853.00 | 18 493.00 | 506 346.00 |
VW VAT | 51 515.00 | 51 515.00 | | 51 515.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 173 748.00 | 173 748.00 | | 173 748.00 |
