| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 800 000.00 | | 4 800 000.00 | 4 800 000.00 |
BX Customers and related accounts | 205 200.00 | | 205 200.00 | 205 200.00 |
BZ Other receivables | 98 722.00 | | 98 722.00 | 98 722.00 |
CF Cash and cash equivalents | 47 385.00 | | 47 385.00 | 47 385.00 |
CH Prepaid expenses | 1 647.00 | | 1 647.00 | 1 647.00 |
CJ TOTAL (II) | 352 953.00 | | 352 953.00 | 352 953.00 |
CO Grand total (0 to V) | 5 152 953.00 | | 5 152 953.00 | 5 152 953.00 |
CU Other investments | 4 800 000.00 | | 4 800 000.00 | 4 800 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 381 000.00 | 4 381 000.00 | | 4 381 000.00 |
DD Legal reserve (1) | 5 950.00 | 5 950.00 | | 5 950.00 |
DH Retained earnings | 201 043.00 | 113 053.00 | | 201 043.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 267.00 | 87 991.00 | | 47 267.00 |
DL TOTAL (I) | 4 635 261.00 | 4 587 994.00 | | 4 635 261.00 |
DU Loans and Debts from Credit Institutions (3) | 221.00 | | | 221.00 |
DV Miscellaneous Loans and Financial Debts (4) | 165 256.00 | 347 205.00 | | 165 256.00 |
DX Trade payables and related accounts | 51 459.00 | 74 231.00 | | 51 459.00 |
DY Tax and social security liabilities | 300 756.00 | 304 248.00 | | 300 756.00 |
EA Other liabilities | | 144 239.00 | | |
EC TOTAL (IV) | 517 693.00 | 869 922.00 | | 517 693.00 |
EE Grand total (I to V) | 5 152 954.00 | 5 457 916.00 | | 5 152 954.00 |
EG Accrued income and payables due within one year | 517 693.00 | 869 922.00 | | 517 693.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 684 000.00 | |
FJ Net sales | | | 684 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 48 644.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 732 646.00 | |
FU Purchases of raw materials and other supplies | | | 58.00 | |
FW Other purchases and external expenses | | | 82 470.00 | |
FX Taxes, duties, and similar payments | | | 6 885.00 | |
FY Salaries and Wages | | | 371 851.00 | |
FZ Social Security Contributions | | | 139 268.00 | |
GE Other Expenses | | | 41.00 | |
GF Total Operating Expenses (II) | | | 600 573.00 | |
GG - OPERATING RESULT (I - II) | | | 132 073.00 | |
GM Reversals of provisions and transfers of expenses | | | 100 000.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 100 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 232 073.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 609.00 | 1 306.00 | | 609.00 |
HC Reversals of provisions and transfers of expenses | | 127 789.00 | | |
HD Total exceptional income (VII) | 609.00 | 129 095.00 | | 609.00 |
HE Exceptional expenses on management operations | 1 691.00 | 100 061.00 | | 1 691.00 |
HF Exceptional expenses on capital transactions | 148 644.00 | | | 148 644.00 |
HH Total exceptional expenses (VIII) | 150 335.00 | 100 061.00 | | 150 335.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -149 726.00 | 29 035.00 | | -149 726.00 |
HK Income tax | 35 080.00 | -16 791.00 | | 35 080.00 |
HL TOTAL REVENUE (I + III + V + VII) | 833 255.00 | 823 185.00 | | 833 255.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 785 988.00 | 735 195.00 | | 785 988.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 267.00 | 87 991.00 | | 47 267.00 |
| |
| 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 | 51 459.00 | 51 459.00 | | 51 459.00 |
8D Social Security and Other Social Organizations | 300 756.00 | 300 756.00 | | 300 756.00 |
UX Other trade receivables | 205 200.00 | 205 200.00 | | 205 200.00 |
VG Loans with a maturity of up to one year at origin | 221.00 | 221.00 | | 221.00 |
VI Group and Associates | 165 256.00 | 165 256.00 | | 165 256.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 98 722.00 | 98 722.00 | | 98 722.00 |
VS Prepaid expenses | 1 647.00 | 1 647.00 | | 1 647.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | | 305 569.00 | | |
VY TOTAL – STATEMENT OF LIABILITIES | 517 693.00 | 517 693.00 | | 517 693.00 |
