| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 850.00 | 285.00 | 565.00 | 850.00 |
BJ TOTAL (I) | 615 150.00 | 285.00 | 614 865.00 | 615 150.00 |
BX Customers and related accounts | 18 840.00 | | 18 840.00 | 18 840.00 |
BZ Other receivables | 8 231.00 | | 8 231.00 | 8 231.00 |
CF Cash and cash equivalents | 25 347.00 | | 25 347.00 | 25 347.00 |
CH Prepaid expenses | 406.00 | | 406.00 | 406.00 |
CJ TOTAL (II) | 52 824.00 | | 52 824.00 | 52 824.00 |
CO Grand total (0 to V) | 667 974.00 | 285.00 | 667 689.00 | 667 974.00 |
CU Other investments | 614 300.00 | | 614 300.00 | 614 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 48 300.00 | 48 300.00 | | 48 300.00 |
DD Legal reserve (1) | 4 830.00 | 4 830.00 | | 4 830.00 |
DG Other reserves | 515 776.00 | 457 608.00 | | 515 776.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 617.00 | 58 167.00 | | 39 617.00 |
DL TOTAL (I) | 608 522.00 | 568 905.00 | | 608 522.00 |
DU Loans and Debts from Credit Institutions (3) | 38 141.00 | 53 036.00 | | 38 141.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 711.00 | 11 889.00 | | 11 711.00 |
DX Trade payables and related accounts | 2 906.00 | 4 563.00 | | 2 906.00 |
DY Tax and social security liabilities | 6 409.00 | 30 434.00 | | 6 409.00 |
EA Other liabilities | | 84 744.00 | | |
EC TOTAL (IV) | 59 167.00 | 184 666.00 | | 59 167.00 |
EE Grand total (I to V) | 667 689.00 | 753 572.00 | | 667 689.00 |
EG Accrued income and payables due within one year | 36 126.00 | 146 525.00 | | 36 126.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 188 400.00 | | 188 400.00 | 188 400.00 |
FJ Net sales | 188 400.00 | | 188 400.00 | 188 400.00 |
FQ Other income | | | 202.00 | |
FR Total operating income (I) | | | 188 602.00 | |
FW Other purchases and external expenses | | | 27 467.00 | |
FX Taxes, duties, and similar payments | | | 12 937.00 | |
FY Salaries and Wages | | | 72 000.00 | |
FZ Social Security Contributions | | | 27 045.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 284.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 139 735.00 | |
GG - OPERATING RESULT (I - II) | | | 48 867.00 | |
GL Other interest and similar income | | | 5.00 | |
GP Total financial income (V) | | | 5.00 | |
GR Interest and similar expenses | | | 651.00 | |
GU Total financial expenses (VI) | | | 651.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -646.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 48 221.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 27 045.00 | 25 068.00 | | 27 045.00 |
HE Exceptional expenses on management operations | 227.00 | | | 227.00 |
HH Total exceptional expenses (VIII) | 227.00 | | | 227.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -227.00 | | | -227.00 |
HK Income tax | 8 377.00 | 16 139.00 | | 8 377.00 |
HL TOTAL REVENUE (I + III + V + VII) | 188 606.00 | 200 515.00 | | 188 606.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 148 990.00 | 142 348.00 | | 148 990.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 617.00 | 58 167.00 | | 39 617.00 |
| |
| 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 | 615 150.00 | | | 615 150.00 |
I3 DECREASES Total Financial Fixed Assets | | | 614 300.00 | |
I4 DECREASES Grand Total | | | 615 150.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 850.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 850.00 | | | 850.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 614 300.00 | | | 614 300.00 |
| |
| 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 | 2 906.00 | 2 906.00 | | 2 906.00 |
8D Social Security and Other Social Organizations | 512.00 | 512.00 | | 512.00 |
UX Other trade receivables | 18 840.00 | 18 840.00 | | 18 840.00 |
VB VAT | 484.00 | 484.00 | | 484.00 |
VH Loans with a maturity of more than one year at origin | 38 141.00 | 15 100.00 | 23 041.00 | 38 141.00 |
VI Group and Associates | 11 711.00 | 11 711.00 | | 11 711.00 |
VJ Loans taken out during the year | 14 895.00 | | | 14 895.00 |
VM Income taxes | 7 747.00 | 7 747.00 | | 7 747.00 |
VQ Other Taxes, Duties, and Similar Debts | 325.00 | 325.00 | | 325.00 |
VS Prepaid expenses | 406.00 | 406.00 | | 406.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 477.00 | 27 477.00 | | 27 477.00 |
VW VAT | 5 572.00 | 5 572.00 | | 5 572.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 59 167.00 | 36 126.00 | 23 041.00 | 59 167.00 |
