| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 295 063.00 | | 295 063.00 | 295 063.00 |
BZ Other receivables | 41.00 | | 41.00 | 41.00 |
CF Cash and cash equivalents | 101 015.00 | | 101 015.00 | 101 015.00 |
CJ TOTAL (II) | 101 056.00 | | 101 056.00 | 101 056.00 |
CO Grand total (0 to V) | 396 119.00 | | 396 119.00 | 396 119.00 |
CU Other investments | 295 063.00 | | 295 063.00 | 295 063.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 78 995.00 | | | 78 995.00 |
DK Regulated provisions | 3 989.00 | | | 3 989.00 |
DL TOTAL (I) | 87 984.00 | | | 87 984.00 |
DU Loans and Debts from Credit Institutions (3) | 251 315.00 | | | 251 315.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 285.00 | | | 25 285.00 |
DX Trade payables and related accounts | 1 515.00 | | | 1 515.00 |
DY Tax and social security liabilities | 30 020.00 | | | 30 020.00 |
EC TOTAL (IV) | 308 135.00 | | | 308 135.00 |
EE Grand total (I to V) | 396 119.00 | | | 396 119.00 |
EG Accrued income and payables due within one year | 308 135.00 | | | 308 135.00 |
EI Including equity loans | 25 285.00 | | | 25 285.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 95 537.00 | | 95 537.00 | 95 537.00 |
FJ Net sales | 95 537.00 | | 95 537.00 | 95 537.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 95 540.00 | |
FU Purchases of raw materials and other supplies | | | 44.00 | |
FW Other purchases and external expenses | | | 7 420.00 | |
FX Taxes, duties, and similar payments | | | 545.00 | |
FY Salaries and Wages | | | 86 776.00 | |
FZ Social Security Contributions | | | 2 877.00 | |
GF Total Operating Expenses (II) | | | 97 661.00 | |
GG - OPERATING RESULT (I - II) | | | -2 121.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 88 100.00 | |
GP Total financial income (V) | | | 88 100.00 | |
GR Interest and similar expenses | | | 2 995.00 | |
GU Total financial expenses (VI) | | | 2 995.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 85 105.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 82 984.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 989.00 | | | 3 989.00 |
HH Total exceptional expenses (VIII) | 3 989.00 | | | 3 989.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 989.00 | | | -3 989.00 |
HL TOTAL REVENUE (I + III + V + VII) | 183 640.00 | | | 183 640.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 104 645.00 | | | 104 645.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 78 995.00 | | | 78 995.00 |
| |
| 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 | | | 295 063.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 295 063.00 | |
I4 DECREASES Grand Total | | | 295 063.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 295 063.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 3 989.00 | | |
7C Grand total | | 3 989.00 | | |
UJ - Exceptional | | 3 989.00 | | |
| |
| 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 | 1 515.00 | 1 515.00 | | 1 515.00 |
8D Social Security and Other Social Organizations | 27 956.00 | 27 956.00 | | 27 956.00 |
VB VAT | 41.00 | 41.00 | | 41.00 |
VH Loans with a maturity of more than one year at origin | 251 315.00 | 251 315.00 | | 251 315.00 |
VI Group and Associates | 25 285.00 | 25 285.00 | | 25 285.00 |
VJ Loans taken out during the year | 292 727.00 | | | 292 727.00 |
VK Loans repaid during the year | 41 412.00 | | | 41 412.00 |
VQ Other Taxes, Duties, and Similar Debts | 250.00 | 250.00 | | 250.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41.00 | 41.00 | | 41.00 |
VW VAT | 1 814.00 | 1 814.00 | | 1 814.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 308 135.00 | 308 135.00 | | 308 135.00 |
