| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | | | 11.00 | |
BJ TOTAL (I) | 952 496.00 | | 952 496.00 | 952 496.00 |
BX Customers and related accounts | 15 600.00 | | 15 600.00 | 15 600.00 |
BZ Other receivables | 151 469.00 | | 151 469.00 | 151 469.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 167 069.00 | | 167 069.00 | 167 069.00 |
CO Grand total (0 to V) | 1 119 565.00 | | 1 119 565.00 | 1 119 565.00 |
CU Other investments | 952 496.00 | | 952 496.00 | 952 496.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 650 000.00 | 650 000.00 | | 650 000.00 |
DD Legal reserve (1) | 65 000.00 | 65 000.00 | | 65 000.00 |
DG Other reserves | 189 874.00 | 95 044.00 | | 189 874.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 134 665.00 | 94 830.00 | | 134 665.00 |
DL TOTAL (I) | 1 039 539.00 | 904 874.00 | | 1 039 539.00 |
DU Loans and Debts from Credit Institutions (3) | 58 652.00 | 105 877.00 | | 58 652.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 57 651.00 | | |
DX Trade payables and related accounts | 768.00 | 600.00 | | 768.00 |
DY Tax and social security liabilities | 20 606.00 | 80.00 | | 20 606.00 |
EC TOTAL (IV) | 80 027.00 | 164 208.00 | | 80 027.00 |
EE Grand total (I to V) | 1 119 565.00 | 1 069 082.00 | | 1 119 565.00 |
EG Accrued income and payables due within one year | 80 027.00 | 110 767.00 | | 80 027.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 5 211.00 | | | 5 211.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 104 000.00 | | 104 000.00 | 104 000.00 |
FJ Net sales | 104 000.00 | | 104 000.00 | 104 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 000.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 112 005.00 | |
FW Other purchases and external expenses | | | 7 296.00 | |
FX Taxes, duties, and similar payments | | | 698.00 | |
FY Salaries and Wages | | | 76 352.00 | |
FZ Social Security Contributions | | | 33 045.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 117 393.00 | |
GG - OPERATING RESULT (I - II) | | | -5 389.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 140 000.00 | |
GP Total financial income (V) | | | 140 000.00 | |
GR Interest and similar expenses | | | 1 557.00 | |
GU Total financial expenses (VI) | | | 1 557.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 138 443.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 133 055.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 8 000.00 | | | 8 000.00 |
HA Exceptional income from management transactions | 80.00 | | | 80.00 |
HD Total exceptional income (VII) | 80.00 | | | 80.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 80.00 | | | 80.00 |
HK Income tax | -1 530.00 | -1 622.00 | | -1 530.00 |
HL TOTAL REVENUE (I + III + V + VII) | 252 085.00 | 100 000.00 | | 252 085.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 117 420.00 | 5 170.00 | | 117 420.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 134 665.00 | 94 830.00 | | 134 665.00 |
| |
| 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 | 952 496.00 | | | 952 496.00 |
I3 DECREASES Total Financial Fixed Assets | | | 952 496.00 | |
I4 DECREASES Grand Total | | | 952 496.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 952 496.00 | | | 952 496.00 |
| |
| 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 | 768.00 | 768.00 | | 768.00 |
8C Staff and Related Accounts | 3 867.00 | 3 867.00 | | 3 867.00 |
8D Social Security and Other Social Organizations | 9 408.00 | 9 408.00 | | 9 408.00 |
UX Other trade receivables | 15 600.00 | 15 600.00 | | 15 600.00 |
VB VAT | 80.00 | 80.00 | | 80.00 |
VC Group and associates | 129 622.00 | 129 622.00 | | 129 622.00 |
VG Loans with a maturity of up to one year at origin | 5 211.00 | 5 211.00 | | 5 211.00 |
VH Loans with a maturity of more than one year at origin | 53 441.00 | 53 441.00 | | 53 441.00 |
VK Loans repaid during the year | 52 436.00 | | | 52 436.00 |
VM Income taxes | 21 767.00 | 21 767.00 | | 21 767.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 160.00 | 2 160.00 | | 2 160.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 167 069.00 | 167 069.00 | | 167 069.00 |
VW VAT | 5 172.00 | 5 172.00 | | 5 172.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 80 027.00 | 80 027.00 | | 80 027.00 |
