| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 777.00 | 475.00 | 301.00 | 777.00 |
BJ TOTAL (I) | 558 792.00 | 475.00 | 558 316.00 | 558 792.00 |
BX Customers and related accounts | 29 400.00 | | 29 400.00 | 29 400.00 |
BZ Other receivables | 466.00 | | 466.00 | 466.00 |
CF Cash and cash equivalents | 40 539.00 | | 40 539.00 | 40 539.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 70 406.00 | | 70 406.00 | 70 406.00 |
CO Grand total (0 to V) | 629 197.00 | 475.00 | 628 722.00 | 629 197.00 |
CU Other investments | 558 015.00 | | 558 015.00 | 558 015.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 500.00 | 4 500.00 | | 4 500.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 274 395.00 | 240 654.00 | | 274 395.00 |
DH Retained earnings | | -23 254.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 53 704.00 | 56 995.00 | | 53 704.00 |
DL TOTAL (I) | 334 099.00 | 280 395.00 | | 334 099.00 |
DU Loans and Debts from Credit Institutions (3) | 232 672.00 | 277 887.00 | | 232 672.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 332.00 | 32 871.00 | | 39 332.00 |
DX Trade payables and related accounts | 2 905.00 | 2 934.00 | | 2 905.00 |
DY Tax and social security liabilities | 19 714.00 | 14 078.00 | | 19 714.00 |
EC TOTAL (IV) | 294 623.00 | 327 770.00 | | 294 623.00 |
EE Grand total (I to V) | 628 722.00 | 608 165.00 | | 628 722.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 57.00 | 57.00 | | 57.00 |
EI Including equity loans | 39 332.00 | | | 39 332.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 104.00 | | 104.00 | 104.00 |
FG Production sold - services | 114 000.00 | | 114 000.00 | 114 000.00 |
FJ Net sales | 114 104.00 | | 114 104.00 | 114 104.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 202.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 117 309.00 | |
FW Other purchases and external expenses | | | 18 512.00 | |
FX Taxes, duties, and similar payments | | | 2 095.00 | |
FY Salaries and Wages | | | 85 046.00 | |
FZ Social Security Contributions | | | 168.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 259.00 | |
GE Other Expenses | | | -1.00 | |
GF Total Operating Expenses (II) | | | 106 079.00 | |
GG - OPERATING RESULT (I - II) | | | 11 230.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 48 603.00 | |
GP Total financial income (V) | | | 48 603.00 | |
GR Interest and similar expenses | | | 3 377.00 | |
GU Total financial expenses (VI) | | | 3 377.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 45 226.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 56 456.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 45.00 | | |
HH Total exceptional expenses (VIII) | | 45.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -45.00 | | |
HK Income tax | 2 752.00 | 144.00 | | 2 752.00 |
HL TOTAL REVENUE (I + III + V + VII) | 165 912.00 | 167 220.00 | | 165 912.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 112 208.00 | 110 225.00 | | 112 208.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 53 704.00 | 56 995.00 | | 53 704.00 |
| |
| 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 | 558 792.00 | | | 558 792.00 |
I3 DECREASES Total Financial Fixed Assets | | | 558 015.00 | |
I4 DECREASES Grand Total | | | 558 792.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 777.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 777.00 | | | 777.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 558 015.00 | | | 558 015.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 216.00 | 259.00 | | 216.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 216.00 | 259.00 | | 216.00 |
| |
| 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 | 2 905.00 | 2 905.00 | | 2 905.00 |
8D Social Security and Other Social Organizations | 5 395.00 | 5 395.00 | | 5 395.00 |
8E Income Taxes | 2 752.00 | 2 752.00 | | 2 752.00 |
UX Other trade receivables | 29 400.00 | 29 400.00 | | 29 400.00 |
VB VAT | 466.00 | 466.00 | | 466.00 |
VG Loans with a maturity of up to one year at origin | 57.00 | 57.00 | | 57.00 |
VH Loans with a maturity of more than one year at origin | 232 615.00 | 47 494.00 | 185 121.00 | 232 615.00 |
VI Group and Associates | 39 332.00 | 39 332.00 | | 39 332.00 |
VK Loans repaid during the year | 44 959.00 | | | 44 959.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 017.00 | 3 017.00 | | 3 017.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 866.00 | 29 866.00 | | 29 866.00 |
VW VAT | 8 550.00 | 8 550.00 | | 8 550.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 294 623.00 | 109 502.00 | 185 121.00 | 294 623.00 |
