| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 180 000.00 | | 1 180 000.00 | 1 180 000.00 |
BX Customers and related accounts | 84 540.00 | | 84 540.00 | 84 540.00 |
BZ Other receivables | 123 864.00 | | 123 864.00 | 123 864.00 |
CF Cash and cash equivalents | 621 124.00 | | 621 124.00 | 621 124.00 |
CH Prepaid expenses | 480.00 | | 480.00 | 480.00 |
CJ TOTAL (II) | 830 008.00 | | 830 008.00 | 830 008.00 |
CO Grand total (0 to V) | 2 010 008.00 | | 2 010 008.00 | 2 010 008.00 |
CU Other investments | 1 180 000.00 | | 1 180 000.00 | 1 180 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 140 000.00 | 1 140 000.00 | | 1 140 000.00 |
DD Legal reserve (1) | 114 000.00 | 114 000.00 | | 114 000.00 |
DG Other reserves | 521 620.00 | 532 139.00 | | 521 620.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 182 320.00 | 99 482.00 | | 182 320.00 |
DL TOTAL (I) | 1 957 941.00 | 1 885 621.00 | | 1 957 941.00 |
DU Loans and Debts from Credit Institutions (3) | 106.00 | 104.00 | | 106.00 |
DX Trade payables and related accounts | 1 418.00 | 2 519.00 | | 1 418.00 |
DY Tax and social security liabilities | 50 543.00 | 37 978.00 | | 50 543.00 |
EC TOTAL (IV) | 52 067.00 | 40 600.00 | | 52 067.00 |
EE Grand total (I to V) | 2 010 008.00 | 1 926 221.00 | | 2 010 008.00 |
EG Accrued income and payables due within one year | 52 067.00 | 40 600.00 | | 52 067.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 106.00 | 104.00 | | 106.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 208 500.00 | | 208 500.00 | 208 500.00 |
FJ Net sales | 208 500.00 | | 208 500.00 | 208 500.00 |
FO Operating subsidies | | | 1 250.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 209 753.00 | |
FW Other purchases and external expenses | | | 17 688.00 | |
FX Taxes, duties, and similar payments | | | 649.00 | |
FY Salaries and Wages | | | 132 280.00 | |
FZ Social Security Contributions | | | 19 788.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 170 413.00 | |
GG - OPERATING RESULT (I - II) | | | 39 340.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 000.00 | |
GL Other interest and similar income | | | 1 096.00 | |
GP Total financial income (V) | | | 151 096.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 151 096.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 190 436.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 116.00 | 4 982.00 | | 8 116.00 |
HL TOTAL REVENUE (I + III + V + VII) | 360 850.00 | 284 711.00 | | 360 850.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 178 529.00 | 185 229.00 | | 178 529.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 182 320.00 | 99 482.00 | | 182 320.00 |
| |
| 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 | 1 418.00 | 1 418.00 | | 1 418.00 |
8C Staff and Related Accounts | 24 577.00 | 24 577.00 | | 24 577.00 |
8D Social Security and Other Social Organizations | 5 512.00 | 5 512.00 | | 5 512.00 |
8E Income Taxes | 3 132.00 | 3 132.00 | | 3 132.00 |
UX Other trade receivables | 84 540.00 | 84 540.00 | | 84 540.00 |
VB VAT | 223.00 | 223.00 | | 223.00 |
VC Group and associates | 123 596.00 | 123 596.00 | | 123 596.00 |
VH Loans with a maturity of more than one year at origin | 106.00 | 106.00 | | 106.00 |
VQ Other Taxes, Duties, and Similar Debts | 754.00 | 754.00 | | 754.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 45.00 | 45.00 | | 45.00 |
VS Prepaid expenses | 480.00 | 480.00 | | 480.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 208 884.00 | 208 884.00 | | 208 884.00 |
VW VAT | 16 569.00 | 16 569.00 | | 16 569.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 52 068.00 | 52 068.00 | | 52 068.00 |
