| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 000.00 | 5 000.00 | | 5 000.00 |
BJ TOTAL (I) | 166 025.00 | 5 000.00 | 161 025.00 | 166 025.00 |
BX Customers and related accounts | 51 135.00 | | 51 135.00 | 51 135.00 |
BZ Other receivables | 43 688.00 | | 43 688.00 | 43 688.00 |
CF Cash and cash equivalents | 39 161.00 | | 39 161.00 | 39 161.00 |
CH Prepaid expenses | 1 607.00 | | 1 607.00 | 1 607.00 |
CJ TOTAL (II) | 135 591.00 | | 135 591.00 | 135 591.00 |
CO Grand total (0 to V) | 301 616.00 | 5 000.00 | 296 616.00 | 301 616.00 |
CU Other investments | 161 025.00 | | 161 025.00 | 161 025.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 796.00 | 4 796.00 | | 4 796.00 |
DG Other reserves | 94 252.00 | 89 297.00 | | 94 252.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 999.00 | 4 955.00 | | 3 999.00 |
DL TOTAL (I) | 143 047.00 | 139 048.00 | | 143 047.00 |
DU Loans and Debts from Credit Institutions (3) | 59 728.00 | 67.00 | | 59 728.00 |
DV Miscellaneous Loans and Financial Debts (4) | 76 450.00 | 66 674.00 | | 76 450.00 |
DX Trade payables and related accounts | 803.00 | 780.00 | | 803.00 |
DY Tax and social security liabilities | 16 587.00 | 16 221.00 | | 16 587.00 |
EC TOTAL (IV) | 153 569.00 | 83 743.00 | | 153 569.00 |
EE Grand total (I to V) | 296 616.00 | 222 791.00 | | 296 616.00 |
EG Accrued income and payables due within one year | 106 935.00 | 83 743.00 | | 106 935.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 79.00 | 67.00 | | 79.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 97 135.00 | | 97 135.00 | 97 135.00 |
FJ Net sales | 97 135.00 | | 97 135.00 | 97 135.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 744.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 97 881.00 | |
FW Other purchases and external expenses | | | 12 733.00 | |
FX Taxes, duties, and similar payments | | | 598.00 | |
FY Salaries and Wages | | | 48 744.00 | |
FZ Social Security Contributions | | | 30 959.00 | |
GF Total Operating Expenses (II) | | | 93 035.00 | |
GG - OPERATING RESULT (I - II) | | | 4 846.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 540.00 | |
GP Total financial income (V) | | | 540.00 | |
GR Interest and similar expenses | | | 681.00 | |
GU Total financial expenses (VI) | | | 681.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -141.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 705.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 744.00 | 474.00 | | 744.00 |
A2 TOTAL ASSETS | 30 959.00 | 28 613.00 | | 30 959.00 |
HK Income tax | 706.00 | 874.00 | | 706.00 |
HL TOTAL REVENUE (I + III + V + VII) | 98 421.00 | 91 991.00 | | 98 421.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 94 422.00 | 87 035.00 | | 94 422.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 999.00 | 4 955.00 | | 3 999.00 |
| |
| 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 | 90 800.00 | | 75 225.00 | 90 800.00 |
I3 DECREASES Total Financial Fixed Assets | | | 161 025.00 | |
I4 DECREASES Grand Total | | | 166 025.00 | |
IO DECREASES Total including other intangible assets | | | 5 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 000.00 | | | 5 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 85 800.00 | | 75 225.00 | 85 800.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 000.00 | | | 5 000.00 |
PE DEPRECIATION Total including other intangible assets | 5 000.00 | | | 5 000.00 |
| |
| 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 | 803.00 | 803.00 | | 803.00 |
8D Social Security and Other Social Organizations | 1 510.00 | 1 510.00 | | 1 510.00 |
UX Other trade receivables | 51 135.00 | 51 135.00 | | 51 135.00 |
VB VAT | 134.00 | 134.00 | | 134.00 |
VC Group and associates | 41 453.00 | 41 453.00 | | 41 453.00 |
VG Loans with a maturity of up to one year at origin | 79.00 | 79.00 | | 79.00 |
VH Loans with a maturity of more than one year at origin | 59 650.00 | 13 015.00 | 46 635.00 | 59 650.00 |
VI Group and Associates | 76 450.00 | 76 450.00 | | 76 450.00 |
VJ Loans taken out during the year | 66 000.00 | | | 66 000.00 |
VK Loans repaid during the year | 6 415.00 | | | 6 415.00 |
VM Income taxes | 2 101.00 | 2 101.00 | | 2 101.00 |
VS Prepaid expenses | 1 607.00 | 1 607.00 | | 1 607.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 96 430.00 | 96 430.00 | | 96 430.00 |
VW VAT | 15 077.00 | 15 077.00 | | 15 077.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 153 569.00 | 106 935.00 | 46 635.00 | 153 569.00 |
