| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 4 200.00 | 2 109.00 | 2 091.00 | 4 200.00 |
BJ TOTAL (I) | 209 510.00 | 2 109.00 | 207 401.00 | 209 510.00 |
BX Customers and related accounts | 27 650.00 | | 27 650.00 | 27 650.00 |
BZ Other receivables | 5 700.00 | | 5 700.00 | 5 700.00 |
CF Cash and cash equivalents | 281.00 | | 281.00 | 281.00 |
CJ TOTAL (II) | 33 630.00 | | 33 630.00 | 33 630.00 |
CO Grand total (0 to V) | 243 140.00 | 2 109.00 | 241 031.00 | 243 140.00 |
CU Other investments | 205 310.00 | | 205 310.00 | 205 310.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | | | 2 000.00 |
DG Other reserves | 22 928.00 | | | 22 928.00 |
DH Retained earnings | | -11 403.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 220.00 | 36 331.00 | | 40 220.00 |
DK Regulated provisions | 2 846.00 | 1 784.00 | | 2 846.00 |
DL TOTAL (I) | 87 994.00 | 46 712.00 | | 87 994.00 |
DU Loans and Debts from Credit Institutions (3) | 120 195.00 | 148 140.00 | | 120 195.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 106.00 | 10 000.00 | | 19 106.00 |
DX Trade payables and related accounts | 1 820.00 | 1 820.00 | | 1 820.00 |
DY Tax and social security liabilities | 11 916.00 | 19 922.00 | | 11 916.00 |
EC TOTAL (IV) | 153 037.00 | 179 882.00 | | 153 037.00 |
EE Grand total (I to V) | 241 031.00 | 226 594.00 | | 241 031.00 |
EG Accrued income and payables due within one year | 56 626.00 | 59 687.00 | | 56 626.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 70 000.00 | | 70 000.00 | 70 000.00 |
FJ Net sales | 70 000.00 | | 70 000.00 | 70 000.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 70 005.00 | |
FW Other purchases and external expenses | | | 2 415.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
FY Salaries and Wages | | | 59 339.00 | |
FZ Social Security Contributions | | | 4 409.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 840.00 | |
GF Total Operating Expenses (II) | | | 67 128.00 | |
GG - OPERATING RESULT (I - II) | | | 2 877.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 000.00 | |
GP Total financial income (V) | | | 40 000.00 | |
GR Interest and similar expenses | | | 1 595.00 | |
GU Total financial expenses (VI) | | | 1 595.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 38 405.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 282.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 062.00 | 1 062.00 | | 1 062.00 |
HH Total exceptional expenses (VIII) | 1 062.00 | 1 062.00 | | 1 062.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 062.00 | -1 062.00 | | -1 062.00 |
HK Income tax | | -1 271.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 110 005.00 | 76 888.00 | | 110 005.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 69 785.00 | 40 557.00 | | 69 785.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 40 220.00 | 36 331.00 | | 40 220.00 |
| |
| 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 | 209 510.00 | | | 209 510.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 4 200.00 | | | 4 200.00 |
I3 DECREASES Total Financial Fixed Assets | | | 205 310.00 | |
I4 DECREASES Grand Total | | | 209 510.00 | |
IN DECREASES Start-up, development, or research expenses | | | 4 200.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 205 310.00 | | | 205 310.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 269.00 | 840.00 | | 1 269.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 269.00 | 840.00 | | 1 269.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 784.00 | 1 062.00 | | 1 784.00 |
7C Grand total | 1 784.00 | 1 062.00 | | 1 784.00 |
UJ - Exceptional | | 1 062.00 | | |
| |
| 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 | 1 820.00 | 1 820.00 | | 1 820.00 |
8C Staff and Related Accounts | 3 427.00 | 3 427.00 | | 3 427.00 |
8D Social Security and Other Social Organizations | 1 674.00 | 1 674.00 | | 1 674.00 |
UX Other trade receivables | 27 650.00 | 27 650.00 | | 27 650.00 |
VB VAT | 120.00 | 120.00 | | 120.00 |
VH Loans with a maturity of more than one year at origin | 120 195.00 | 23 784.00 | 96 411.00 | 120 195.00 |
VI Group and Associates | 19 106.00 | 19 106.00 | | 19 106.00 |
VK Loans repaid during the year | 27 945.00 | | | 27 945.00 |
VM Income taxes | 5 580.00 | 5 580.00 | | 5 580.00 |
VQ Other Taxes, Duties, and Similar Debts | 176.00 | 176.00 | | 176.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 350.00 | 33 350.00 | | 33 350.00 |
VW VAT | 6 639.00 | 6 639.00 | | 6 639.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 153 037.00 | 56 626.00 | 96 411.00 | 153 037.00 |
