| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 40 000.00 | | 40 000.00 | 40 000.00 |
BJ TOTAL (I) | 561 205.00 | | 561 205.00 | 561 205.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 105 760.00 | | 105 760.00 | 105 760.00 |
CF Cash and cash equivalents | 48 050.00 | | 48 050.00 | 48 050.00 |
CJ TOTAL (II) | 153 811.00 | | 153 811.00 | 153 811.00 |
CO Grand total (0 to V) | 755 016.00 | | 755 016.00 | 755 016.00 |
CU Other investments | 561 205.00 | | 561 205.00 | 561 205.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 254 000.00 | 254 000.00 | | 254 000.00 |
DD Legal reserve (1) | 867.00 | 9.00 | | 867.00 |
DG Other reserves | 16 466.00 | 172.00 | | 16 466.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 994.00 | 17 152.00 | | 30 994.00 |
DL TOTAL (I) | 302 327.00 | 271 333.00 | | 302 327.00 |
DU Loans and Debts from Credit Institutions (3) | 150 139.00 | 186 353.00 | | 150 139.00 |
DV Miscellaneous Loans and Financial Debts (4) | 153 000.00 | 153 000.00 | | 153 000.00 |
DX Trade payables and related accounts | 92 061.00 | 9 224.00 | | 92 061.00 |
DY Tax and social security liabilities | 54 977.00 | 60 512.00 | | 54 977.00 |
EA Other liabilities | 2 512.00 | | | 2 512.00 |
EC TOTAL (IV) | 452 689.00 | 409 089.00 | | 452 689.00 |
EE Grand total (I to V) | 755 016.00 | 680 422.00 | | 755 016.00 |
EG Accrued income and payables due within one year | 339 375.00 | 259 042.00 | | 339 375.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 80.00 | 65.00 | | 80.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 176 750.00 | | 176 750.00 | 176 750.00 |
FJ Net sales | 176 750.00 | | 176 750.00 | 176 750.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 176 751.00 | |
FW Other purchases and external expenses | | | 10 049.00 | |
FX Taxes, duties, and similar payments | | | 2 183.00 | |
FY Salaries and Wages | | | 78 600.00 | |
FZ Social Security Contributions | | | 32 237.00 | |
GE Other Expenses | | | 16.00 | |
GF Total Operating Expenses (II) | | | 123 084.00 | |
GG - OPERATING RESULT (I - II) | | | 53 667.00 | |
GR Interest and similar expenses | | | 2 605.00 | |
GU Total financial expenses (VI) | | | 2 605.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 605.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 51 062.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 20 068.00 | 7 299.00 | | 20 068.00 |
HL TOTAL REVENUE (I + III + V + VII) | 176 751.00 | 197 000.00 | | 176 751.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 145 757.00 | 179 848.00 | | 145 757.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 994.00 | 17 152.00 | | 30 994.00 |
| |
| 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 | 561 205.00 | | | 561 205.00 |
I3 DECREASES Total Financial Fixed Assets | | | 561 205.00 | |
I4 DECREASES Grand Total | | | 561 205.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 561 205.00 | | | 561 205.00 |
| |
| 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 | 143 000.00 | 143 000.00 | | 143 000.00 |
8B Suppliers and Related Accounts | 92 061.00 | 92 061.00 | | 92 061.00 |
8D Social Security and Other Social Organizations | 8 606.00 | 8 606.00 | | 8 606.00 |
8E Income Taxes | 12 768.00 | 12 768.00 | | 12 768.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 512.00 | 2 512.00 | | 2 512.00 |
UY Staff and related accounts | 179.00 | 179.00 | | 179.00 |
VB VAT | 13 282.00 | 13 282.00 | | 13 282.00 |
VC Group and associates | 11 899.00 | 11 899.00 | | 11 899.00 |
VG Loans with a maturity of up to one year at origin | 80.00 | 80.00 | | 80.00 |
VH Loans with a maturity of more than one year at origin | 150 059.00 | 36 745.00 | 113 314.00 | 150 059.00 |
VI Group and Associates | 10 000.00 | 10 000.00 | | 10 000.00 |
VK Loans repaid during the year | 36 226.00 | | | 36 226.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 712.00 | 1 712.00 | | 1 712.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 80 400.00 | 80 400.00 | | 80 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 105 760.00 | 105 760.00 | | 105 760.00 |
VW VAT | 31 891.00 | 31 891.00 | | 31 891.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 452 689.00 | 339 375.00 | 113 314.00 | 452 689.00 |
