| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AX Advances and down payments | 1 323 956.00 | | 1 323 956.00 | 1 323 956.00 |
BJ TOTAL (I) | 1 323 956.00 | | 1 323 956.00 | 1 323 956.00 |
BX Customers and related accounts | 180 005.00 | | 180 005.00 | 180 005.00 |
BZ Other receivables | 344.00 | | 344.00 | 344.00 |
CF Cash and cash equivalents | 1 485.00 | | 1 485.00 | 1 485.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 181 835.00 | | 181 835.00 | 181 835.00 |
CO Grand total (0 to V) | 1 505 790.00 | | 1 505 790.00 | 1 505 790.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 107 000.00 | 107 000.00 | | 107 000.00 |
DD Legal reserve (1) | 10 700.00 | 10 700.00 | | 10 700.00 |
DF Regulated reserves (1) | | 543 819.00 | | |
DG Other reserves | 556 543.00 | | | 556 543.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 447.00 | 12 724.00 | | 23 447.00 |
DK Regulated provisions | 810.00 | 810.00 | | 810.00 |
DL TOTAL (I) | 698 501.00 | 675 053.00 | | 698 501.00 |
DV Miscellaneous Loans and Financial Debts (4) | 737 751.00 | 678 445.00 | | 737 751.00 |
DX Trade payables and related accounts | 2 066.00 | 1 586.00 | | 2 066.00 |
DY Tax and social security liabilities | 67 472.00 | 32 398.00 | | 67 472.00 |
EC TOTAL (IV) | 807 290.00 | 712 429.00 | | 807 290.00 |
EE Grand total (I to V) | 1 505 790.00 | 1 387 483.00 | | 1 505 790.00 |
EG Accrued income and payables due within one year | 579 250.00 | 712 429.00 | | 579 250.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 310 000.00 | |
FJ Net sales | | | 310 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 730.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 317 739.00 | |
FW Other purchases and external expenses | | | 6 522.00 | |
FX Taxes, duties, and similar payments | | | 14 742.00 | |
FY Salaries and Wages | | | 191 059.00 | |
FZ Social Security Contributions | | | 74 447.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 286 778.00 | |
GG - OPERATING RESULT (I - II) | | | 30 962.00 | |
GR Interest and similar expenses | | | 3 831.00 | |
GU Total financial expenses (VI) | | | 3 831.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 831.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 131.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 80.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -80.00 | | |
HJ Employee participation in company results | | 4 463.00 | | |
HK Income tax | 3 684.00 | 64.00 | | 3 684.00 |
HL TOTAL REVENUE (I + III + V + VII) | 317 739.00 | 214 553.00 | | 317 739.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 294 292.00 | 201 829.00 | | 294 292.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 447.00 | 12 724.00 | | 23 447.00 |
| |
| 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 | 1 323 956.00 | | | 1 323 956.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 323 956.00 | |
I4 DECREASES Grand Total | | | 1 323 956.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 323 956.00 | | | 1 323 956.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 810.00 | | | 810.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 264 040.00 | 36 000.00 | 144 000.00 | 264 040.00 |
8B Suppliers and Related Accounts | 2 066.00 | 2 066.00 | | 2 066.00 |
8D Social Security and Other Social Organizations | 67 472.00 | 67 472.00 | | 67 472.00 |
8K Other liabilities (including liabilities related to repo transactions) | 473 711.00 | 473 711.00 | | 473 711.00 |
UX Other trade receivables | 180 005.00 | 180 005.00 | | 180 005.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 344.00 | 344.00 | | 344.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 180 349.00 | 180 349.00 | | 180 349.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 807 290.00 | 579 250.00 | 144 000.00 | 807 290.00 |
