| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 168 300.00 | | 168 300.00 | 168 300.00 |
BX Customers and related accounts | 19 604.00 | | 19 604.00 | 19 604.00 |
BZ Other receivables | 272.00 | | 272.00 | 272.00 |
CF Cash and cash equivalents | 3 329.00 | | 3 329.00 | 3 329.00 |
CJ TOTAL (II) | 23 206.00 | | 23 206.00 | 23 206.00 |
CO Grand total (0 to V) | 191 506.00 | | 191 506.00 | 191 506.00 |
CU Other investments | 168 300.00 | | 168 300.00 | 168 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000.00 | 12 000.00 | | 12 000.00 |
DD Legal reserve (1) | 1 200.00 | 1 200.00 | | 1 200.00 |
DG Other reserves | 88 760.00 | 60 412.00 | | 88 760.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 857.00 | 28 347.00 | | 31 857.00 |
DL TOTAL (I) | 133 817.00 | 101 960.00 | | 133 817.00 |
DU Loans and Debts from Credit Institutions (3) | 36 040.00 | 59 242.00 | | 36 040.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 033.00 | 4 046.00 | | 12 033.00 |
DX Trade payables and related accounts | 1 635.00 | 1 636.00 | | 1 635.00 |
DY Tax and social security liabilities | 7 021.00 | 6 819.00 | | 7 021.00 |
EA Other liabilities | 961.00 | | | 961.00 |
EC TOTAL (IV) | 57 689.00 | 71 743.00 | | 57 689.00 |
EE Grand total (I to V) | 191 506.00 | 173 703.00 | | 191 506.00 |
EG Accrued income and payables due within one year | 45 508.00 | 35 703.00 | | 45 508.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 196 044.00 | | 196 044.00 | 196 044.00 |
FJ Net sales | 196 044.00 | | 196 044.00 | 196 044.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 196 044.00 | |
FW Other purchases and external expenses | | | 4 578.00 | |
FX Taxes, duties, and similar payments | | | 10 016.00 | |
FY Salaries and Wages | | | 92 652.00 | |
FZ Social Security Contributions | | | 50 335.00 | |
GF Total Operating Expenses (II) | | | 157 581.00 | |
GG - OPERATING RESULT (I - II) | | | 38 463.00 | |
GR Interest and similar expenses | | | 1 066.00 | |
GU Total financial expenses (VI) | | | 1 066.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 066.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 397.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 1 900.00 | | |
A2 TOTAL ASSETS | 50 335.00 | 50 620.00 | | 50 335.00 |
HK Income tax | 5 540.00 | 4 073.00 | | 5 540.00 |
HL TOTAL REVENUE (I + III + V + VII) | 196 044.00 | 197 944.00 | | 196 044.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 164 187.00 | 169 597.00 | | 164 187.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 857.00 | 28 347.00 | | 31 857.00 |
| |
| 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 | 168 300.00 | | | 168 300.00 |
I3 DECREASES Total Financial Fixed Assets | | | 168 300.00 | |
I4 DECREASES Grand Total | | | 168 300.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 168 300.00 | | | 168 300.00 |
| |
| 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 | 168.00 | 168.00 | | 168.00 |
8B Suppliers and Related Accounts | 1 635.00 | 1 635.00 | | 1 635.00 |
8E Income Taxes | 676.00 | 676.00 | | 676.00 |
8K Other liabilities (including liabilities related to repo transactions) | 961.00 | 961.00 | | 961.00 |
UX Other trade receivables | 19 604.00 | 19 604.00 | | 19 604.00 |
VB VAT | 272.00 | 272.00 | | 272.00 |
VH Loans with a maturity of more than one year at origin | 36 040.00 | 23 859.00 | 12 181.00 | 36 040.00 |
VI Group and Associates | 11 865.00 | 11 865.00 | | 11 865.00 |
VK Loans repaid during the year | 23 202.00 | | | 23 202.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 877.00 | 19 877.00 | | 19 877.00 |
VW VAT | 6 345.00 | 6 345.00 | | 6 345.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 57 689.00 | 45 508.00 | 12 181.00 | 57 689.00 |
