| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 949.00 | 949.00 | | 949.00 |
AT Other tangible assets | 1 903.00 | 1 903.00 | | 1 903.00 |
BJ TOTAL (I) | 366 569.00 | 2 852.00 | 363 716.00 | 366 569.00 |
BX Customers and related accounts | 110 400.00 | | 110 400.00 | 110 400.00 |
BZ Other receivables | 94 664.00 | | 94 664.00 | 94 664.00 |
CF Cash and cash equivalents | 36 960.00 | | 36 960.00 | 36 960.00 |
CH Prepaid expenses | 517.00 | | 517.00 | 517.00 |
CJ TOTAL (II) | 242 541.00 | | 242 541.00 | 242 541.00 |
CO Grand total (0 to V) | 609 110.00 | 2 852.00 | 606 257.00 | 609 110.00 |
CU Other investments | 363 716.00 | | 363 716.00 | 363 716.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 129 210.00 | 129 210.00 | | 129 210.00 |
DD Legal reserve (1) | 12 921.00 | 12 921.00 | | 12 921.00 |
DG Other reserves | 287 813.00 | 253 467.00 | | 287 813.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 125 289.00 | 34 346.00 | | 125 289.00 |
DL TOTAL (I) | 555 233.00 | 429 944.00 | | 555 233.00 |
DX Trade payables and related accounts | 4 248.00 | 28 987.00 | | 4 248.00 |
DY Tax and social security liabilities | 46 776.00 | 46 395.00 | | 46 776.00 |
EC TOTAL (IV) | 51 024.00 | 75 382.00 | | 51 024.00 |
EE Grand total (I to V) | 606 257.00 | 505 326.00 | | 606 257.00 |
EG Accrued income and payables due within one year | 51 024.00 | 75 382.00 | | 51 024.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 342 000.00 | | 342 000.00 | 342 000.00 |
FJ Net sales | 342 000.00 | | 342 000.00 | 342 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 780.00 | |
FR Total operating income (I) | | | 356 780.00 | |
FW Other purchases and external expenses | | | 49 740.00 | |
FX Taxes, duties, and similar payments | | | 19 185.00 | |
FY Salaries and Wages | | | 192 462.00 | |
FZ Social Security Contributions | | | 53 952.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 315 339.00 | |
GG - OPERATING RESULT (I - II) | | | 41 441.00 | |
GL Other interest and similar income | | | 100 000.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 100 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 141 441.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 14 780.00 | 10 422.00 | | 14 780.00 |
A2 TOTAL ASSETS | 53 952.00 | 53 776.00 | | 53 952.00 |
HK Income tax | 16 152.00 | 13 981.00 | | 16 152.00 |
HL TOTAL REVENUE (I + III + V + VII) | 456 780.00 | 352 422.00 | | 456 780.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 331 491.00 | 318 077.00 | | 331 491.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 125 289.00 | 34 346.00 | | 125 289.00 |
HP References: Equipment leasing | 23 652.00 | | | 23 652.00 |
| |
| 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 | 366 569.00 | | | 366 569.00 |
I3 DECREASES Total Financial Fixed Assets | | | 363 716.00 | |
I4 DECREASES Grand Total | | | 366 569.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 852.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 852.00 | | | 2 852.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 363 716.00 | | | 363 716.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 852.00 | | | 2 852.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 852.00 | | | 2 852.00 |
| |
| 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 | 4 248.00 | 4 248.00 | | 4 248.00 |
8C Staff and Related Accounts | 22 332.00 | 22 332.00 | | 22 332.00 |
8D Social Security and Other Social Organizations | 4.00 | 4.00 | | 4.00 |
UX Other trade receivables | 110 400.00 | 110 400.00 | | 110 400.00 |
VB VAT | 2 386.00 | 2 386.00 | | 2 386.00 |
VC Group and associates | 89 316.00 | 89 316.00 | | 89 316.00 |
VM Income taxes | 2 961.00 | 2 961.00 | | 2 961.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 484.00 | 1 484.00 | | 1 484.00 |
VS Prepaid expenses | 517.00 | 517.00 | | 517.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 205 581.00 | 205 581.00 | | 205 581.00 |
VW VAT | 22 956.00 | 22 956.00 | | 22 956.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 024.00 | 51 024.00 | | 51 024.00 |
