| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 35 000.00 | | 35 000.00 | 35 000.00 |
BJ TOTAL (I) | 195 000.00 | | 195 000.00 | 195 000.00 |
BX Customers and related accounts | 62 276.00 | | 62 276.00 | 62 276.00 |
BZ Other receivables | 335.00 | | 335.00 | 335.00 |
CD Marketable securities | 20 000.00 | | 20 000.00 | 20 000.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 82 612.00 | | 82 612.00 | 82 612.00 |
CO Grand total (0 to V) | 277 612.00 | | 277 612.00 | 277 612.00 |
CU Other investments | 160 000.00 | | 160 000.00 | 160 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DD Legal reserve (1) | 50.00 | 50.00 | | 50.00 |
DG Other reserves | 17 882.00 | 12 838.00 | | 17 882.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 419.00 | 5 044.00 | | 45 419.00 |
DL TOTAL (I) | 63 851.00 | 18 432.00 | | 63 851.00 |
DU Loans and Debts from Credit Institutions (3) | 22 165.00 | 43 043.00 | | 22 165.00 |
DV Miscellaneous Loans and Financial Debts (4) | 147 097.00 | 158 814.00 | | 147 097.00 |
DX Trade payables and related accounts | 1 307.00 | 1 292.00 | | 1 307.00 |
DY Tax and social security liabilities | 43 191.00 | 34 788.00 | | 43 191.00 |
EC TOTAL (IV) | 213 761.00 | 237 938.00 | | 213 761.00 |
EE Grand total (I to V) | 277 612.00 | 256 370.00 | | 277 612.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 171 897.00 | | 171 897.00 | 171 897.00 |
FJ Net sales | 171 897.00 | | 171 897.00 | 171 897.00 |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 171 908.00 | |
FW Other purchases and external expenses | | | 2 728.00 | |
FX Taxes, duties, and similar payments | | | 757.00 | |
FY Salaries and Wages | | | 121 097.00 | |
FZ Social Security Contributions | | | 34 692.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 159 277.00 | |
GG - OPERATING RESULT (I - II) | | | 12 631.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 38 000.00 | |
GL Other interest and similar income | | | 1 522.00 | |
GP Total financial income (V) | | | 39 522.00 | |
GR Interest and similar expenses | | | 454.00 | |
GU Total financial expenses (VI) | | | 454.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 39 068.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 51 699.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 355.00 | | |
HH Total exceptional expenses (VIII) | | 355.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -355.00 | | |
HJ Employee participation in company results | 4 038.00 | 3 437.00 | | 4 038.00 |
HK Income tax | 2 242.00 | 1 031.00 | | 2 242.00 |
HL TOTAL REVENUE (I + III + V + VII) | 211 430.00 | 153 566.00 | | 211 430.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 166 011.00 | 148 522.00 | | 166 011.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 45 419.00 | 5 044.00 | | 45 419.00 |
| |
| 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 | 147 097.00 | 147 097.00 | | 147 097.00 |
8B Suppliers and Related Accounts | 1 307.00 | 1 307.00 | | 1 307.00 |
8D Social Security and Other Social Organizations | 43 192.00 | 43 192.00 | | 43 192.00 |
VG Loans with a maturity of up to one year at origin | 22 165.00 | 9 509.00 | 12 656.00 | 22 165.00 |
VS Prepaid expenses | 62 612.00 | 62 612.00 | | 62 612.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 62 612.00 | 62 612.00 | | 62 612.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 213 761.00 | 201 104.00 | 12 656.00 | 213 761.00 |
