| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
BJ TOTAL (I) | 253 000.00 | | 253 000.00 | 253 000.00 |
BX Customers and related accounts | 43 611.00 | | 43 611.00 | 43 611.00 |
BZ Other receivables | 4 108.00 | | 4 108.00 | 4 108.00 |
CF Cash and cash equivalents | 57 548.00 | | 57 548.00 | 57 548.00 |
CJ TOTAL (II) | 105 267.00 | | 105 267.00 | 105 267.00 |
CO Grand total (0 to V) | 358 267.00 | | 358 267.00 | 358 267.00 |
CU Other investments | 250 000.00 | | 250 000.00 | 250 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 600.00 | 600.00 | | 600.00 |
DG Other reserves | 160 772.00 | | | 160 772.00 |
DH Retained earnings | | 183 857.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 136 139.00 | 20 415.00 | | 136 139.00 |
DL TOTAL (I) | 303 512.00 | 210 872.00 | | 303 512.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 25 400.00 | | |
DX Trade payables and related accounts | 2 688.00 | 2 738.00 | | 2 688.00 |
DY Tax and social security liabilities | 47 067.00 | 22 739.00 | | 47 067.00 |
EA Other liabilities | 5 000.00 | 7 000.00 | | 5 000.00 |
EC TOTAL (IV) | 54 755.00 | 57 877.00 | | 54 755.00 |
EE Grand total (I to V) | 358 267.00 | 268 750.00 | | 358 267.00 |
EG Accrued income and payables due within one year | 54 755.00 | 57 877.00 | | 54 755.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 191 800.00 | | 191 800.00 | 191 800.00 |
FJ Net sales | 191 800.00 | | 191 800.00 | 191 800.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 551.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 193 355.00 | |
FW Other purchases and external expenses | | | 24 410.00 | |
FX Taxes, duties, and similar payments | | | 1 522.00 | |
FY Salaries and Wages | | | 114 753.00 | |
FZ Social Security Contributions | | | 49 698.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 190 395.00 | |
GG - OPERATING RESULT (I - II) | | | 2 960.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 75 400.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 75 400.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 75 400.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 78 360.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 75 009.00 | 3 691.00 | | 75 009.00 |
HD Total exceptional income (VII) | 75 009.00 | 3 691.00 | | 75 009.00 |
HE Exceptional expenses on management operations | | 375.00 | | |
HF Exceptional expenses on capital transactions | | 2 550.00 | | |
HH Total exceptional expenses (VIII) | | 2 925.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 75 009.00 | 766.00 | | 75 009.00 |
HK Income tax | 17 229.00 | 46.00 | | 17 229.00 |
HL TOTAL REVENUE (I + III + V + VII) | 343 764.00 | 192 177.00 | | 343 764.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 207 624.00 | 171 762.00 | | 207 624.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 136 139.00 | 20 416.00 | | 136 139.00 |
| |
| 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 | 253 000.00 | | | 253 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 253 000.00 | |
I4 DECREASES Grand Total | | | 253 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 253 000.00 | | | 253 000.00 |
| |
| 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 | 2 688.00 | 2 688.00 | | 2 688.00 |
8C Staff and Related Accounts | 10 606.00 | 10 606.00 | | 10 606.00 |
8D Social Security and Other Social Organizations | 7 674.00 | 7 674.00 | | 7 674.00 |
8E Income Taxes | 17 217.00 | 17 217.00 | | 17 217.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 000.00 | 5 000.00 | | 5 000.00 |
UT Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
UX Other trade receivables | 43 611.00 | 43 611.00 | | 43 611.00 |
VB VAT | 3 298.00 | 3 298.00 | | 3 298.00 |
VQ Other Taxes, Duties, and Similar Debts | 945.00 | 945.00 | | 945.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 810.00 | 810.00 | | 810.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 719.00 | 47 719.00 | 3 000.00 | 50 719.00 |
VW VAT | 10 625.00 | 10 625.00 | | 10 625.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 54 755.00 | 54 755.00 | | 54 755.00 |
