| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 10 568.00 | | 10 568.00 | 10 568.00 |
BJ TOTAL (I) | 1 539 625.00 | | 1 539 625.00 | 1 539 625.00 |
BX Customers and related accounts | 30 000.00 | | 30 000.00 | 30 000.00 |
BZ Other receivables | 310 108.00 | | 310 108.00 | 310 108.00 |
CF Cash and cash equivalents | 94 509.00 | | 94 509.00 | 94 509.00 |
CJ TOTAL (II) | 434 617.00 | | 434 617.00 | 434 617.00 |
CO Grand total (0 to V) | 1 974 243.00 | | 1 974 243.00 | 1 974 243.00 |
CU Other investments | 1 529 057.00 | | 1 529 057.00 | 1 529 057.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | | | 6 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DE Statutory or contractual reserves | 113 132.00 | | | 113 132.00 |
DG Other reserves | 1 039 481.00 | | | 1 039 481.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 226 511.00 | | | 226 511.00 |
DL TOTAL (I) | 1 385 925.00 | | | 1 385 925.00 |
DU Loans and Debts from Credit Institutions (3) | 493 039.00 | | | 493 039.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 602.00 | | | 49 602.00 |
DX Trade payables and related accounts | 401.00 | | | 401.00 |
DY Tax and social security liabilities | 45 274.00 | | | 45 274.00 |
EC TOTAL (IV) | 588 317.00 | | | 588 317.00 |
EE Grand total (I to V) | 1 974 243.00 | | | 1 974 243.00 |
EG Accrued income and payables due within one year | 218 947.00 | | | 218 947.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 300 000.00 | | 300 000.00 | 300 000.00 |
FJ Net sales | 300 000.00 | | 300 000.00 | 300 000.00 |
FO Operating subsidies | | | 958.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 000.00 | |
FR Total operating income (I) | | | 305 958.00 | |
FW Other purchases and external expenses | | | 18 874.00 | |
FX Taxes, duties, and similar payments | | | 954.00 | |
FY Salaries and Wages | | | 159 768.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 179 598.00 | |
GG - OPERATING RESULT (I - II) | | | 126 359.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 763.00 | |
GK Income from other securities and fixed asset receivables | | | 135 000.00 | |
GL Other interest and similar income | | | 242.00 | |
GP Total financial income (V) | | | 138 005.00 | |
GR Interest and similar expenses | | | 5 315.00 | |
GU Total financial expenses (VI) | | | 5 315.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 132 689.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 259 048.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 000.00 | | | 5 000.00 |
HK Income tax | 32 537.00 | | | 32 537.00 |
HL TOTAL REVENUE (I + III + V + VII) | 443 963.00 | | | 443 963.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 217 451.00 | | | 217 451.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 226 511.00 | | | 226 511.00 |
| |
| 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 | 1 539 478.00 | | 147.00 | 1 539 478.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 539 625.00 | |
I4 DECREASES Grand Total | | | 1 539 625.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 539 478.00 | | 147.00 | 1 539 478.00 |
