| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 299 190.00 | | 299 190.00 | 299 190.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 31 765.00 | | 31 765.00 | 31 765.00 |
CF Cash and cash equivalents | 37 163.00 | | 37 163.00 | 37 163.00 |
CH Prepaid expenses | 781.00 | | 781.00 | 781.00 |
CJ TOTAL (II) | 69 709.00 | | 69 709.00 | 69 709.00 |
CO Grand total (0 to V) | 368 899.00 | | 368 899.00 | 368 899.00 |
CU Other investments | 299 190.00 | | 299 190.00 | 299 190.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 17 400.00 | 14 092.00 | | 17 400.00 |
DG Other reserves | 106 772.00 | 63 933.00 | | 106 772.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 393.00 | 66 147.00 | | 37 393.00 |
DL TOTAL (I) | 361 564.00 | 344 172.00 | | 361 564.00 |
DV Miscellaneous Loans and Financial Debts (4) | 974.00 | 8 497.00 | | 974.00 |
DX Trade payables and related accounts | 863.00 | 854.00 | | 863.00 |
DY Tax and social security liabilities | 5 497.00 | 4 246.00 | | 5 497.00 |
EC TOTAL (IV) | 7 334.00 | 13 597.00 | | 7 334.00 |
EE Grand total (I to V) | 368 899.00 | 357 769.00 | | 368 899.00 |
EG Accrued income and payables due within one year | 7 334.00 | 13 597.00 | | 7 334.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 200 076.00 | | 200 076.00 | 200 076.00 |
FJ Net sales | 200 076.00 | | 200 076.00 | 200 076.00 |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 200 092.00 | |
FW Other purchases and external expenses | | | 4 505.00 | |
FX Taxes, duties, and similar payments | | | 397.00 | |
FY Salaries and Wages | | | 186 556.00 | |
FZ Social Security Contributions | | | 1 588.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 193 046.00 | |
GG - OPERATING RESULT (I - II) | | | 7 046.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 000.00 | |
GL Other interest and similar income | | | 347.00 | |
GP Total financial income (V) | | | 30 347.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 30 347.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 393.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 230 439.00 | 257 904.00 | | 230 439.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 193 046.00 | 191 758.00 | | 193 046.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 393.00 | 66 147.00 | | 37 393.00 |
| |
| 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 | 299 190.00 | | | 299 190.00 |
I3 DECREASES Total Financial Fixed Assets | | | 299 190.00 | |
I4 DECREASES Grand Total | | | 299 190.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 299 190.00 | | | 299 190.00 |
| |
| 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 | 863.00 | 863.00 | | 863.00 |
8C Staff and Related Accounts | 187.00 | 187.00 | | 187.00 |
8D Social Security and Other Social Organizations | 218.00 | 218.00 | | 218.00 |
UY Staff and related accounts | 13.00 | 13.00 | | 13.00 |
VB VAT | 121.00 | 121.00 | | 121.00 |
VC Group and associates | 31 560.00 | 31 560.00 | | 31 560.00 |
VI Group and Associates | 974.00 | 974.00 | | 974.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 71.00 | 71.00 | | 71.00 |
VS Prepaid expenses | 781.00 | 781.00 | | 781.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 546.00 | 32 546.00 | | 32 546.00 |
VW VAT | 5 092.00 | 5 092.00 | | 5 092.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 334.00 | 7 334.00 | | 7 334.00 |
