| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 17 390.00 | 7 421.00 | 9 969.00 | 17 390.00 |
AT Other tangible assets | 27 017.00 | 3 968.00 | 23 049.00 | 27 017.00 |
BJ TOTAL (I) | 743 674.00 | 11 389.00 | 732 284.00 | 743 674.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 45 889.00 | | 45 889.00 | 45 889.00 |
CF Cash and cash equivalents | 461 762.00 | | 461 762.00 | 461 762.00 |
CJ TOTAL (II) | 507 651.00 | | 507 651.00 | 507 651.00 |
CO Grand total (0 to V) | 1 251 325.00 | 11 389.00 | 1 239 936.00 | 1 251 325.00 |
CU Other investments | 699 266.00 | | 699 266.00 | 699 266.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DD Legal reserve (1) | 40 000.00 | 40 000.00 | | 40 000.00 |
DG Other reserves | 340 000.00 | 340 000.00 | | 340 000.00 |
DH Retained earnings | 195 359.00 | 109 102.00 | | 195 359.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 122 211.00 | 126 437.00 | | 122 211.00 |
DL TOTAL (I) | 1 097 570.00 | 1 015 539.00 | | 1 097 570.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 430.00 | | | 1 430.00 |
DX Trade payables and related accounts | 11 532.00 | 20 853.00 | | 11 532.00 |
DY Tax and social security liabilities | 129 404.00 | 56 971.00 | | 129 404.00 |
EC TOTAL (IV) | 142 366.00 | 77 824.00 | | 142 366.00 |
EE Grand total (I to V) | 1 239 936.00 | 1 093 363.00 | | 1 239 936.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 262 000.00 | | 262 000.00 | 262 000.00 |
FJ Net sales | 262 000.00 | | 262 000.00 | 262 000.00 |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 262 011.00 | |
FW Other purchases and external expenses | | | 22 840.00 | |
FX Taxes, duties, and similar payments | | | 3 606.00 | |
FY Salaries and Wages | | | 190 243.00 | |
FZ Social Security Contributions | | | 71 475.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 434.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 292 606.00 | |
GG - OPERATING RESULT (I - II) | | | -30 595.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 646.00 | |
GP Total financial income (V) | | | 150 646.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 150 646.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 120 051.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | | | 1.00 |
HK Income tax | -2 160.00 | -600.00 | | -2 160.00 |
HL TOTAL REVENUE (I + III + V + VII) | 412 657.00 | 425 639.00 | | 412 657.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 290 446.00 | 299 202.00 | | 290 446.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 122 211.00 | 126 437.00 | | 122 211.00 |
| |
| 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 | 716 108.00 | | 27 566.00 | 716 108.00 |
I3 DECREASES Total Financial Fixed Assets | | | 699 266.00 | |
I4 DECREASES Grand Total | | | 743 674.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 44 408.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 842.00 | | 27 566.00 | 16 842.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 699 266.00 | | | 699 266.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 955.00 | 4 434.00 | | 6 955.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 955.00 | 4 434.00 | | 6 955.00 |
| |
| 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 | 11 532.00 | 11 532.00 | | 11 532.00 |
8C Staff and Related Accounts | 65 058.00 | 65 058.00 | | 65 058.00 |
8D Social Security and Other Social Organizations | 45 882.00 | 45 882.00 | | 45 882.00 |
VB VAT | 2 024.00 | 2 024.00 | | 2 024.00 |
VC Group and associates | 4 263.00 | 4 263.00 | | 4 263.00 |
VI Group and Associates | 1 430.00 | 1 430.00 | | 1 430.00 |
VM Income taxes | 4 560.00 | 4 560.00 | | 4 560.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 660.00 | 5 660.00 | | 5 660.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 35 042.00 | 35 042.00 | | 35 042.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 889.00 | 45 889.00 | | 45 889.00 |
VW VAT | 12 752.00 | 12 752.00 | | 12 752.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 142 314.00 | 142 314.00 | | 142 314.00 |
