| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 557 140.00 | | 557 140.00 | 557 140.00 |
BX Customers and related accounts | 225 860.00 | | 225 860.00 | 225 860.00 |
BZ Other receivables | 9 442.00 | | 9 442.00 | 9 442.00 |
CF Cash and cash equivalents | 12 699.00 | | 12 699.00 | 12 699.00 |
CJ TOTAL (II) | 248 001.00 | | 248 001.00 | 248 001.00 |
CO Grand total (0 to V) | 805 141.00 | | 805 141.00 | 805 141.00 |
CU Other investments | 557 140.00 | | 557 140.00 | 557 140.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 150.00 | 4 150.00 | | 4 150.00 |
DB Share, merger, contribution premiums, etc. | 460 679.00 | 460 679.00 | | 460 679.00 |
DD Legal reserve (1) | 415.00 | 415.00 | | 415.00 |
DG Other reserves | 88 000.00 | 108 199.00 | | 88 000.00 |
DH Retained earnings | 200.00 | 656.00 | | 200.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 276.00 | 26 975.00 | | 36 276.00 |
DL TOTAL (I) | 589 721.00 | 601 075.00 | | 589 721.00 |
DV Miscellaneous Loans and Financial Debts (4) | 166 379.00 | 38 948.00 | | 166 379.00 |
DX Trade payables and related accounts | 1 776.00 | 4 084.00 | | 1 776.00 |
DY Tax and social security liabilities | 37 643.00 | 135 562.00 | | 37 643.00 |
EA Other liabilities | 9 622.00 | | | 9 622.00 |
EC TOTAL (IV) | 215 421.00 | 178 594.00 | | 215 421.00 |
EE Grand total (I to V) | 805 141.00 | 779 668.00 | | 805 141.00 |
EG Accrued income and payables due within one year | 215 421.00 | 178 594.00 | | 215 421.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 169 596.00 | | 169 596.00 | 169 596.00 |
FJ Net sales | 169 596.00 | | 169 596.00 | 169 596.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 682.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 175 280.00 | |
FW Other purchases and external expenses | | | 28 346.00 | |
FX Taxes, duties, and similar payments | | | 11 288.00 | |
FY Salaries and Wages | | | 113 101.00 | |
FZ Social Security Contributions | | | 38 987.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 191 722.00 | |
GG - OPERATING RESULT (I - II) | | | -16 442.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GP Total financial income (V) | | | 50 000.00 | |
GR Interest and similar expenses | | | 1 105.00 | |
GU Total financial expenses (VI) | | | 1 105.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 48 895.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 453.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 682.00 | 5 682.00 | | 5 682.00 |
A2 TOTAL ASSETS | 38 987.00 | 50 483.00 | | 38 987.00 |
HK Income tax | -3 823.00 | -6 869.00 | | -3 823.00 |
HL TOTAL REVENUE (I + III + V + VII) | 225 280.00 | 218 304.00 | | 225 280.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 189 004.00 | 191 329.00 | | 189 004.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 276.00 | 26 975.00 | | 36 276.00 |
| |
| 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 | 557 140.00 | | | 557 140.00 |
I3 DECREASES Total Financial Fixed Assets | | | 557 140.00 | |
I4 DECREASES Grand Total | | | 557 140.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 557 140.00 | | | 557 140.00 |
| |
| 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 | 1 776.00 | 1 776.00 | | 1 776.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 622.00 | 9 622.00 | | 9 622.00 |
UX Other trade receivables | 225 860.00 | 225 860.00 | | 225 860.00 |
UZ Social Security, other social security organizations | 19.00 | 19.00 | | 19.00 |
VB VAT | 1 754.00 | 1 754.00 | | 1 754.00 |
VI Group and Associates | 166 379.00 | 166 379.00 | | 166 379.00 |
VM Income taxes | 7 669.00 | 7 669.00 | | 7 669.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 235 303.00 | 235 303.00 | | 235 303.00 |
VW VAT | 37 643.00 | 37 643.00 | | 37 643.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 215 421.00 | 215 421.00 | | 215 421.00 |
