| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 723.00 | 4 407.00 | 1 315.00 | 5 723.00 |
BH Other financial assets | 2 400.00 | | 2 400.00 | 2 400.00 |
BJ TOTAL (I) | 500 429.00 | 4 407.00 | 496 022.00 | 500 429.00 |
BX Customers and related accounts | 250 000.00 | | 250 000.00 | 250 000.00 |
BZ Other receivables | 10 917.00 | | 10 917.00 | 10 917.00 |
CF Cash and cash equivalents | 2 926.00 | | 2 926.00 | 2 926.00 |
CJ TOTAL (II) | 263 843.00 | | 263 843.00 | 263 843.00 |
CO Grand total (0 to V) | 764 272.00 | 4 407.00 | 759 865.00 | 764 272.00 |
CU Other investments | 492 307.00 | | 492 307.00 | 492 307.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 755.00 | 25 755.00 | | 25 755.00 |
DB Share, merger, contribution premiums, etc. | 174 045.00 | 174 045.00 | | 174 045.00 |
DD Legal reserve (1) | 2 576.00 | 2 576.00 | | 2 576.00 |
DH Retained earnings | 34 054.00 | 10 648.00 | | 34 054.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 629.00 | 23 406.00 | | 40 629.00 |
DL TOTAL (I) | 277 059.00 | 236 430.00 | | 277 059.00 |
DV Miscellaneous Loans and Financial Debts (4) | 210 075.00 | 202 319.00 | | 210 075.00 |
DX Trade payables and related accounts | 72 224.00 | 85 452.00 | | 72 224.00 |
DY Tax and social security liabilities | 200 507.00 | 203 308.00 | | 200 507.00 |
EC TOTAL (IV) | 482 806.00 | 491 079.00 | | 482 806.00 |
EE Grand total (I to V) | 759 865.00 | 727 509.00 | | 759 865.00 |
EG Accrued income and payables due within one year | 427 806.00 | 301 079.00 | | 427 806.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 160 600.00 | | 160 600.00 | 160 600.00 |
FJ Net sales | 160 600.00 | | 160 600.00 | 160 600.00 |
FQ Other income | | | 9 581.00 | |
FR Total operating income (I) | | | 170 181.00 | |
FW Other purchases and external expenses | | | 20 662.00 | |
FX Taxes, duties, and similar payments | | | 457.00 | |
FY Salaries and Wages | | | 74 813.00 | |
FZ Social Security Contributions | | | 33 324.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 176.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 129 433.00 | |
GG - OPERATING RESULT (I - II) | | | 40 748.00 | |
GR Interest and similar expenses | | | 3 986.00 | |
GU Total financial expenses (VI) | | | 3 986.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 986.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 761.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 15 000.00 | | | 15 000.00 |
HD Total exceptional income (VII) | 15 000.00 | | | 15 000.00 |
HE Exceptional expenses on management operations | 1 269.00 | 3 944.00 | | 1 269.00 |
HH Total exceptional expenses (VIII) | 1 269.00 | 3 944.00 | | 1 269.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 13 731.00 | -3 944.00 | | 13 731.00 |
HK Income tax | 9 863.00 | 5 044.00 | | 9 863.00 |
HL TOTAL REVENUE (I + III + V + VII) | 185 181.00 | 166 660.00 | | 185 181.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 144 551.00 | 143 254.00 | | 144 551.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 40 629.00 | 23 406.00 | | 40 629.00 |
| |
| 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 | 500 429.00 | | | 500 429.00 |
I3 DECREASES Total Financial Fixed Assets | | | 494 707.00 | |
I4 DECREASES Grand Total | | | 500 429.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 723.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 723.00 | | | 5 723.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 494 707.00 | | | 494 707.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 231.00 | 176.00 | | 4 231.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 231.00 | 176.00 | | 4 231.00 |
| |
| 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 | 72 224.00 | 72 224.00 | | 72 224.00 |
8K Other liabilities (including liabilities related to repo transactions) | 210 075.00 | 155 075.00 | 55 000.00 | 210 075.00 |
UT Other financial assets | 2 400.00 | | 2 400.00 | 2 400.00 |
UX Other trade receivables | 250 000.00 | 250 000.00 | | 250 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 200 507.00 | 200 507.00 | | 200 507.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 917.00 | 10 917.00 | | 10 917.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 263 317.00 | 260 917.00 | 2 400.00 | 263 317.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 482 806.00 | 427 806.00 | 55 000.00 | 482 806.00 |
