| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 367 611.00 | | 367 611.00 | 367 611.00 |
BX Customers and related accounts | 49 320.00 | | 49 320.00 | 49 320.00 |
BZ Other receivables | 24 105.00 | | 24 105.00 | 24 105.00 |
CF Cash and cash equivalents | 187 172.00 | | 187 172.00 | 187 172.00 |
CH Prepaid expenses | 475.00 | | 475.00 | 475.00 |
CJ TOTAL (II) | 261 073.00 | | 261 073.00 | 261 073.00 |
CO Grand total (0 to V) | 628 684.00 | | 628 684.00 | 628 684.00 |
CU Other investments | 367 611.00 | | 367 611.00 | 367 611.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 522 392.00 | 459 714.00 | | 522 392.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 77 791.00 | 62 678.00 | | 77 791.00 |
DL TOTAL (I) | 602 383.00 | 524 592.00 | | 602 383.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 750.00 | 3 500.00 | | 4 750.00 |
DX Trade payables and related accounts | 1 489.00 | 821.00 | | 1 489.00 |
DY Tax and social security liabilities | 20 062.00 | 13 740.00 | | 20 062.00 |
EC TOTAL (IV) | 26 301.00 | 18 061.00 | | 26 301.00 |
EE Grand total (I to V) | 628 684.00 | 542 653.00 | | 628 684.00 |
EG Accrued income and payables due within one year | 26 301.00 | 18 061.00 | | 26 301.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 104 700.00 | |
FJ Net sales | | | 104 700.00 | |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 104 713.00 | |
FW Other purchases and external expenses | | | 3 797.00 | |
FX Taxes, duties, and similar payments | | | 795.00 | |
FY Salaries and Wages | | | 71 385.00 | |
FZ Social Security Contributions | | | 8 996.00 | |
GC Operating Expenses - Current Assets: Provisions | | | -5.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 84 974.00 | |
GG - OPERATING RESULT (I - II) | | | 19 739.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 669.00 | |
GL Other interest and similar income | | | 60 900.00 | |
GP Total financial income (V) | | | 61 569.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 61 569.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 81 309.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 518.00 | 4 459.00 | | 3 518.00 |
HL TOTAL REVENUE (I + III + V + VII) | 166 283.00 | 152 740.00 | | 166 283.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 88 492.00 | 90 062.00 | | 88 492.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 77 791.00 | 62 678.00 | | 77 791.00 |
| |
| 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 | 367 611.00 | | | 367 611.00 |
I3 DECREASES Total Financial Fixed Assets | | | 367 611.00 | |
I4 DECREASES Grand Total | | | 367 611.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 367 611.00 | | | 367 611.00 |
| |
| 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 | 1 489.00 | 1 489.00 | | 1 489.00 |
8D Social Security and Other Social Organizations | 20 062.00 | 20 062.00 | | 20 062.00 |
UX Other trade receivables | 49 320.00 | 49 320.00 | | 49 320.00 |
VI Group and Associates | 4 750.00 | 4 750.00 | | 4 750.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 24 105.00 | 24 105.00 | | 24 105.00 |
VS Prepaid expenses | 475.00 | 475.00 | | 475.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 73 900.00 | 73 900.00 | | 73 900.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 301.00 | 26 301.00 | | 26 301.00 |
