| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 8.00 | | 8.00 | 8.00 |
BJ TOTAL (I) | 100 008.00 | | 100 008.00 | 100 008.00 |
BX Customers and related accounts | 243 358.00 | | 243 358.00 | 243 358.00 |
BZ Other receivables | 350 873.00 | | 350 873.00 | 350 873.00 |
CF Cash and cash equivalents | 157 178.00 | | 157 178.00 | 157 178.00 |
CH Prepaid expenses | 1 493.00 | | 1 493.00 | 1 493.00 |
CJ TOTAL (II) | 752 901.00 | | 752 901.00 | 752 901.00 |
CO Grand total (0 to V) | 852 909.00 | | 852 909.00 | 852 909.00 |
CU Other investments | 100 000.00 | | 100 000.00 | 100 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 679 044.00 | 589 891.00 | | 679 044.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 67 291.00 | 89 154.00 | | 67 291.00 |
DL TOTAL (I) | 755 135.00 | 687 844.00 | | 755 135.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 268.00 | 6 198.00 | | 14 268.00 |
DX Trade payables and related accounts | 3 736.00 | 3 687.00 | | 3 736.00 |
DY Tax and social security liabilities | 79 155.00 | 45 428.00 | | 79 155.00 |
EA Other liabilities | 614.00 | 660.00 | | 614.00 |
EC TOTAL (IV) | 97 774.00 | 55 973.00 | | 97 774.00 |
EE Grand total (I to V) | 852 909.00 | 743 818.00 | | 852 909.00 |
EG Accrued income and payables due within one year | 97 774.00 | 55 973.00 | | 97 774.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 280 000.00 | | 280 000.00 | 280 000.00 |
FJ Net sales | 280 000.00 | | 280 000.00 | 280 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 439.00 | |
FR Total operating income (I) | | | 286 440.00 | |
FW Other purchases and external expenses | | | 19 969.00 | |
FX Taxes, duties, and similar payments | | | 11 276.00 | |
FY Salaries and Wages | | | 109 439.00 | |
FZ Social Security Contributions | | | 54 817.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 195 509.00 | |
GG - OPERATING RESULT (I - II) | | | 90 931.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 90 931.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 184.00 | | | 1 184.00 |
HD Total exceptional income (VII) | 1 184.00 | | | 1 184.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 184.00 | | | 1 184.00 |
HK Income tax | 24 824.00 | 15 704.00 | | 24 824.00 |
HL TOTAL REVENUE (I + III + V + VII) | 287 624.00 | 301 762.00 | | 287 624.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 220 333.00 | 212 608.00 | | 220 333.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 67 291.00 | 89 154.00 | | 67 291.00 |
| |
| 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 | 100 008.00 | | | 100 008.00 |
I3 DECREASES Total Financial Fixed Assets | 100 008.00 | | | 100 008.00 |
I4 DECREASES Grand Total | 100 008.00 | | | 100 008.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 100 008.00 | | | 100 008.00 |
| |
| 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 | 3 736.00 | 3 736.00 | | 3 736.00 |
8D Social Security and Other Social Organizations | 29 483.00 | 29 483.00 | | 29 483.00 |
8E Income Taxes | 9 120.00 | 9 120.00 | | 9 120.00 |
8K Other liabilities (including liabilities related to repo transactions) | 614.00 | 614.00 | | 614.00 |
UX Other trade receivables | 243 358.00 | 243 358.00 | | 243 358.00 |
VB VAT | 734.00 | 734.00 | | 734.00 |
VC Group and associates | 349 941.00 | 349 941.00 | | 349 941.00 |
VI Group and Associates | 14 268.00 | 14 268.00 | | 14 268.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 197.00 | 197.00 | | 197.00 |
VS Prepaid expenses | 1 493.00 | 1 493.00 | | 1 493.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 595 723.00 | 595 723.00 | | 595 723.00 |
VW VAT | 40 552.00 | 40 552.00 | | 40 552.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 97 774.00 | 97 774.00 | | 97 774.00 |
