| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 745 000.00 | | 745 000.00 | 745 000.00 |
BZ Other receivables | 475.00 | | 475.00 | 475.00 |
CF Cash and cash equivalents | 99 401.00 | | 99 401.00 | 99 401.00 |
CJ TOTAL (II) | 99 876.00 | | 99 876.00 | 99 876.00 |
CO Grand total (0 to V) | 844 876.00 | | 844 876.00 | 844 876.00 |
CU Other investments | 745 000.00 | | 745 000.00 | 745 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 522 000.00 | | | 522 000.00 |
DD Legal reserve (1) | 21 289.00 | | | 21 289.00 |
DG Other reserves | 240 904.00 | | | 240 904.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 555.00 | | | 10 555.00 |
DL TOTAL (I) | 794 748.00 | | | 794 748.00 |
DU Loans and Debts from Credit Institutions (3) | 70.00 | | | 70.00 |
DX Trade payables and related accounts | 55.00 | | | 55.00 |
DY Tax and social security liabilities | 50 004.00 | | | 50 004.00 |
EC TOTAL (IV) | 50 129.00 | | | 50 129.00 |
EE Grand total (I to V) | 844 876.00 | | | 844 876.00 |
EG Accrued income and payables due within one year | 50 129.00 | | | 50 129.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 214 320.00 | | 214 320.00 | 214 320.00 |
FJ Net sales | 214 320.00 | | 214 320.00 | 214 320.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 452.00 | |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 216 788.00 | |
FW Other purchases and external expenses | | | 1 022.00 | |
FX Taxes, duties, and similar payments | | | 867.00 | |
FY Salaries and Wages | | | 139 804.00 | |
FZ Social Security Contributions | | | 62 646.00 | |
GF Total Operating Expenses (II) | | | 204 339.00 | |
GG - OPERATING RESULT (I - II) | | | 12 450.00 | |
GR Interest and similar expenses | | | 281.00 | |
GU Total financial expenses (VI) | | | 281.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -281.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 169.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 452.00 | | | 2 452.00 |
HF Exceptional expenses on capital transactions | 6.00 | | | 6.00 |
HH Total exceptional expenses (VIII) | 6.00 | | | 6.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6.00 | | | -6.00 |
HK Income tax | 1 608.00 | | | 1 608.00 |
HL TOTAL REVENUE (I + III + V + VII) | 216 788.00 | | | 216 788.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 206 233.00 | | | 206 233.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 555.00 | | | 10 555.00 |
| |
| 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 | 745 000.00 | | | 745 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 745 000.00 | |
I4 DECREASES Grand Total | | | 745 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 745 000.00 | | | 745 000.00 |
| |
| 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 | 55.00 | 55.00 | | 55.00 |
8C Staff and Related Accounts | 14 861.00 | 14 861.00 | | 14 861.00 |
8D Social Security and Other Social Organizations | 20 879.00 | 20 879.00 | | 20 879.00 |
8E Income Taxes | 1 608.00 | 1 608.00 | | 1 608.00 |
VB VAT | 171.00 | 171.00 | | 171.00 |
VH Loans with a maturity of more than one year at origin | 70.00 | 70.00 | | 70.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 157.00 | 2 157.00 | | 2 157.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 303.00 | 303.00 | | 303.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 475.00 | 475.00 | | 475.00 |
VW VAT | 10 500.00 | 10 500.00 | | 10 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 50 129.00 | 50 129.00 | | 50 129.00 |
