| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 25 853.00 | 3 792.00 | 22 061.00 | 25 853.00 |
BD Other fixed assets | 159.00 | | 159.00 | 159.00 |
BJ TOTAL (I) | 336 012.00 | 3 792.00 | 332 220.00 | 336 012.00 |
BX Customers and related accounts | 7 800.00 | | 7 800.00 | 7 800.00 |
BZ Other receivables | 5 984.00 | | 5 984.00 | 5 984.00 |
CF Cash and cash equivalents | 2 295.00 | | 2 295.00 | 2 295.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 16 079.00 | | 16 079.00 | 16 079.00 |
CO Grand total (0 to V) | 352 091.00 | 3 792.00 | 348 299.00 | 352 091.00 |
CU Other investments | 310 000.00 | | 310 000.00 | 310 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DG Other reserves | 192 538.00 | 165 391.00 | | 192 538.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 981.00 | 27 147.00 | | 20 981.00 |
DL TOTAL (I) | 215 169.00 | 194 188.00 | | 215 169.00 |
DU Loans and Debts from Credit Institutions (3) | 23 821.00 | | | 23 821.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 934.00 | 124 482.00 | | 100 934.00 |
DX Trade payables and related accounts | 762.00 | 1 386.00 | | 762.00 |
DY Tax and social security liabilities | 2 853.00 | 5 062.00 | | 2 853.00 |
EA Other liabilities | 4 759.00 | 4 759.00 | | 4 759.00 |
EC TOTAL (IV) | 133 130.00 | 135 690.00 | | 133 130.00 |
EE Grand total (I to V) | 348 299.00 | 329 878.00 | | 348 299.00 |
EG Accrued income and payables due within one year | 114 460.00 | 135 690.00 | | 114 460.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 78 000.00 | | 78 000.00 | 78 000.00 |
FJ Net sales | 78 000.00 | | 78 000.00 | 78 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 700.00 | |
FR Total operating income (I) | | | 79 700.00 | |
FW Other purchases and external expenses | | | 5 154.00 | |
FX Taxes, duties, and similar payments | | | 628.00 | |
FY Salaries and Wages | | | 45 948.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 792.00 | |
GE Other Expenses | | | 1 211.00 | |
GF Total Operating Expenses (II) | | | 56 732.00 | |
GG - OPERATING RESULT (I - II) | | | 22 968.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 1 990.00 | |
GU Total financial expenses (VI) | | | 1 990.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 987.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 981.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 700.00 | | | 1 700.00 |
HK Income tax | | 2 981.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 79 703.00 | 78 039.00 | | 79 703.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 722.00 | 50 891.00 | | 58 722.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 981.00 | 27 147.00 | | 20 981.00 |
| |
| 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 | 310 157.00 | | 25 855.00 | 310 157.00 |
I3 DECREASES Total Financial Fixed Assets | | | 310 159.00 | |
I4 DECREASES Grand Total | | | 336 012.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 853.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 25 853.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 310 157.00 | | 2.00 | 310 157.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 3 792.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 3 792.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 24 000.00 | 24 000.00 | | 24 000.00 |
8B Suppliers and Related Accounts | 762.00 | 762.00 | | 762.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 759.00 | 4 759.00 | | 4 759.00 |
UX Other trade receivables | 7 800.00 | 7 800.00 | | 7 800.00 |
VB VAT | 274.00 | 274.00 | | 274.00 |
VH Loans with a maturity of more than one year at origin | 23 821.00 | 5 151.00 | 18 670.00 | 23 821.00 |
VI Group and Associates | 76 934.00 | 76 934.00 | | 76 934.00 |
VJ Loans taken out during the year | 26 211.00 | | | 26 211.00 |
VK Loans repaid during the year | 2 472.00 | | | 2 472.00 |
VM Income taxes | 5 710.00 | 5 710.00 | | 5 710.00 |
VQ Other Taxes, Duties, and Similar Debts | 275.00 | 275.00 | | 275.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 784.00 | 13 784.00 | | 13 784.00 |
VW VAT | 2 578.00 | 2 578.00 | | 2 578.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 133 130.00 | 114 460.00 | 18 670.00 | 133 130.00 |
