| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 4 294.00 | | 4 294.00 | 4 294.00 |
BJ TOTAL (I) | 15 586.00 | 2 668.00 | 12 918.00 | 15 586.00 |
BZ Other receivables | 182 814.00 | | 182 814.00 | 182 814.00 |
CF Cash and cash equivalents | 7 818.00 | | 7 818.00 | 7 818.00 |
CJ TOTAL (II) | 190 633.00 | | 190 633.00 | 190 633.00 |
CO Grand total (0 to V) | 206 218.00 | 2 668.00 | 203 550.00 | 206 218.00 |
CU Other investments | 11 292.00 | 2 668.00 | 8 624.00 | 11 292.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 589.00 | 38 589.00 | | 38 589.00 |
DD Legal reserve (1) | 3 859.00 | 3 859.00 | | 3 859.00 |
DH Retained earnings | 93 145.00 | 99 804.00 | | 93 145.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 824.00 | -6 659.00 | | 9 824.00 |
DL TOTAL (I) | 145 417.00 | 135 592.00 | | 145 417.00 |
DP Provisions for Risks | 6 954.00 | 6 954.00 | | 6 954.00 |
DR TOTAL (IV) | 6 954.00 | 6 954.00 | | 6 954.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 000.00 | 46 388.00 | | 47 000.00 |
DX Trade payables and related accounts | 377.00 | 376.00 | | 377.00 |
DY Tax and social security liabilities | 3 803.00 | 19 329.00 | | 3 803.00 |
EC TOTAL (IV) | 51 180.00 | 66 092.00 | | 51 180.00 |
EE Grand total (I to V) | 203 550.00 | 208 639.00 | | 203 550.00 |
EG Accrued income and payables due within one year | 4 180.00 | 19 704.00 | | 4 180.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 190 000.00 | | 190 000.00 | 190 000.00 |
FJ Net sales | 190 000.00 | | 190 000.00 | 190 000.00 |
FR Total operating income (I) | | | 190 000.00 | |
FW Other purchases and external expenses | | | 22 191.00 | |
FX Taxes, duties, and similar payments | | | 12 118.00 | |
FY Salaries and Wages | | | 81 630.00 | |
FZ Social Security Contributions | | | 34 939.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 150 881.00 | |
GG - OPERATING RESULT (I - II) | | | 39 119.00 | |
GL Other interest and similar income | | | 2 381.00 | |
GP Total financial income (V) | | | 2 381.00 | |
GR Interest and similar expenses | | | 31 678.00 | |
GU Total financial expenses (VI) | | | 31 676.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -29 295.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 824.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 34 939.00 | 45 961.00 | | 34 939.00 |
HL TOTAL REVENUE (I + III + V + VII) | 192 381.00 | 194 819.00 | | 192 381.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 182 557.00 | 201 478.00 | | 182 557.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 824.00 | -6 659.00 | | 9 824.00 |
| |
| 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 | 15 502.00 | | 84.00 | 15 502.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 586.00 | |
I4 DECREASES Grand Total | | | 15 586.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 502.00 | | 84.00 | 15 502.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 6 954.00 | | | 6 954.00 |
7B Total provisions for depreciation | 2 668.00 | | | 2 668.00 |
7C Grand total | 9 622.00 | | | 9 622.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 377.00 | 377.00 | | 377.00 |
UT Other financial assets | 4 294.00 | | 4 294.00 | 4 294.00 |
VB VAT | 64.00 | 64.00 | | 64.00 |
VC Group and associates | 182 751.00 | | 182 751.00 | 182 751.00 |
VI Group and Associates | 47 000.00 | | 47 000.00 | 47 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 187 108.00 | 63.00 | 187 045.00 | 187 108.00 |
VW VAT | 3 803.00 | 3 803.00 | | 3 803.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 180.00 | 4 180.00 | 47 000.00 | 51 180.00 |
