| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 8 600.00 | 6 902.00 | 1 698.00 | 8 600.00 |
BJ TOTAL (I) | 1 023 010.00 | 6 902.00 | 1 016 108.00 | 1 023 010.00 |
BX Customers and related accounts | 133 240.00 | | 133 240.00 | 133 240.00 |
BZ Other receivables | 16 731.00 | | 16 731.00 | 16 731.00 |
CF Cash and cash equivalents | 7 499.00 | | 7 499.00 | 7 499.00 |
CH Prepaid expenses | 1 430.00 | | 1 430.00 | 1 430.00 |
CJ TOTAL (II) | 158 900.00 | | 158 900.00 | 158 900.00 |
CO Grand total (0 to V) | 1 181 910.00 | 6 902.00 | 1 175 008.00 | 1 181 910.00 |
CU Other investments | 1 014 410.00 | | 1 014 410.00 | 1 014 410.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 996 660.00 | 996 660.00 | | 996 660.00 |
DD Legal reserve (1) | 796.00 | 291.00 | | 796.00 |
DE Statutory or contractual reserves | 5 520.00 | 5 520.00 | | 5 520.00 |
DG Other reserves | 9 603.00 | | | 9 603.00 |
DH Retained earnings | | -217.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 81 655.00 | 10 325.00 | | 81 655.00 |
DL TOTAL (I) | 1 094 234.00 | 1 012 579.00 | | 1 094 234.00 |
DU Loans and Debts from Credit Institutions (3) | 52.00 | 58.00 | | 52.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 487.00 | 33 919.00 | | 9 487.00 |
DX Trade payables and related accounts | 5 793.00 | 6 428.00 | | 5 793.00 |
DY Tax and social security liabilities | 65 441.00 | 36 822.00 | | 65 441.00 |
EC TOTAL (IV) | 80 774.00 | 77 228.00 | | 80 774.00 |
EE Grand total (I to V) | 1 175 008.00 | 1 089 807.00 | | 1 175 008.00 |
EI Including equity loans | 9 487.00 | | | 9 487.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 247 200.00 | | 247 200.00 | 247 200.00 |
FJ Net sales | 247 200.00 | | 247 200.00 | 247 200.00 |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 247 211.00 | |
FW Other purchases and external expenses | | | 19 899.00 | |
FX Taxes, duties, and similar payments | | | 1 950.00 | |
FY Salaries and Wages | | | 94 200.00 | |
FZ Social Security Contributions | | | 38 362.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 720.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 156 133.00 | |
GG - OPERATING RESULT (I - II) | | | 91 078.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 17 100.00 | |
GP Total financial income (V) | | | 17 100.00 | |
GR Interest and similar expenses | | | 83.00 | |
GU Total financial expenses (VI) | | | 83.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 17 017.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 108 095.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 38.00 | | |
HD Total exceptional income (VII) | | 38.00 | | |
HE Exceptional expenses on management operations | 4 328.00 | | | 4 328.00 |
HH Total exceptional expenses (VIII) | 4 328.00 | | | 4 328.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 328.00 | 38.00 | | -4 328.00 |
HK Income tax | 22 112.00 | 1 047.00 | | 22 112.00 |
HL TOTAL REVENUE (I + III + V + VII) | 264 311.00 | 245 689.00 | | 264 311.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 182 656.00 | 235 364.00 | | 182 656.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 81 655.00 | 10 325.00 | | 81 655.00 |
| |
| 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 | 1 023 010.00 | | | 1 023 010.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 8 600.00 | | | 8 600.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 014 410.00 | |
I4 DECREASES Grand Total | | | 1 023 010.00 | |
IO DECREASES Total including other intangible assets | | | 8 600.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 014 410.00 | | | 1 014 410.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 182.00 | 1 720.00 | | 5 182.00 |
CY DEPRECIATION Start-up, development, or research expenses | 5 182.00 | 1 720.00 | | 5 182.00 |
| |
| 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 | 5 793.00 | 5 793.00 | | 5 793.00 |
8C Staff and Related Accounts | 5 432.00 | 5 432.00 | | 5 432.00 |
8D Social Security and Other Social Organizations | 9 823.00 | 9 823.00 | | 9 823.00 |
8E Income Taxes | 22 112.00 | 22 112.00 | | 22 112.00 |
UX Other trade receivables | 133 240.00 | 133 240.00 | | 133 240.00 |
VB VAT | 1 416.00 | 1 416.00 | | 1 416.00 |
VC Group and associates | 10 300.00 | 10 300.00 | | 10 300.00 |
VH Loans with a maturity of more than one year at origin | 52.00 | 52.00 | | 52.00 |
VI Group and Associates | 9 487.00 | 9 487.00 | | 9 487.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 728.00 | 2 728.00 | | 2 728.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 015.00 | 5 015.00 | | 5 015.00 |
VS Prepaid expenses | 1 430.00 | 1 430.00 | | 1 430.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 151 401.00 | 151 401.00 | | 151 401.00 |
VW VAT | 25 346.00 | 25 346.00 | | 25 346.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 80 774.00 | 80 774.00 | | 80 774.00 |
