| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 8 529.00 | 8 181.00 | 348.00 | 8 529.00 |
BJ TOTAL (I) | 424 529.00 | 8 181.00 | 416 348.00 | 424 529.00 |
BV Advances and down payments on orders | 1 000.00 | | 1 000.00 | 1 000.00 |
BX Customers and related accounts | 8 835.00 | | 8 835.00 | 8 835.00 |
BZ Other receivables | 1 563.00 | | 1 563.00 | 1 563.00 |
CF Cash and cash equivalents | 89 962.00 | | 89 962.00 | 89 962.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 101 359.00 | | 101 359.00 | 101 359.00 |
CO Grand total (0 to V) | 525 888.00 | 8 181.00 | 517 707.00 | 525 888.00 |
CU Other investments | 416 000.00 | | 416 000.00 | 416 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 69 000.00 | 16 000.00 | | 69 000.00 |
DD Legal reserve (1) | 1 600.00 | 1 600.00 | | 1 600.00 |
DG Other reserves | 160.00 | 48 366.00 | | 160.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 170.00 | 4 793.00 | | 72 170.00 |
DL TOTAL (I) | 142 929.00 | 70 760.00 | | 142 929.00 |
DU Loans and Debts from Credit Institutions (3) | 319 324.00 | 376 632.00 | | 319 324.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 000.00 | 5 000.00 | | 10 000.00 |
DX Trade payables and related accounts | 9 268.00 | 8 618.00 | | 9 268.00 |
DY Tax and social security liabilities | 36 187.00 | 5 550.00 | | 36 187.00 |
EC TOTAL (IV) | 374 778.00 | 395 800.00 | | 374 778.00 |
EE Grand total (I to V) | 517 707.00 | 466 560.00 | | 517 707.00 |
EG Accrued income and payables due within one year | 112 992.00 | 76 476.00 | | 112 992.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 176 700.00 | |
FJ Net sales | | | 176 700.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 176 702.00 | |
FW Other purchases and external expenses | | | 11 172.00 | |
FX Taxes, duties, and similar payments | | | 14 663.00 | |
FY Salaries and Wages | | | 132 773.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 910.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 161 520.00 | |
GG - OPERATING RESULT (I - II) | | | 15 182.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 61 200.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 61 203.00 | |
GR Interest and similar expenses | | | 1 402.00 | |
GU Total financial expenses (VI) | | | 1 402.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 59 798.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 74 981.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 811.00 | 1 167.00 | | 2 811.00 |
HL TOTAL REVENUE (I + III + V + VII) | 237 902.00 | 147 145.00 | | 237 902.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 165 733.00 | 142 352.00 | | 165 733.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 72 170.00 | 4 793.00 | | 72 170.00 |
| |
| 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 | 424 529.00 | | | 424 529.00 |
I3 DECREASES Total Financial Fixed Assets | | | 416 000.00 | |
I4 DECREASES Grand Total | | | 424 529.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 529.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 529.00 | | | 8 529.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 416 000.00 | | | 416 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 272.00 | 2 910.00 | | 5 272.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 272.00 | 2 910.00 | | 5 272.00 |
| |
| 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 | 9 268.00 | 9 268.00 | | 9 268.00 |
8D Social Security and Other Social Organizations | 36 187.00 | 36 187.00 | | 36 187.00 |
UX Other trade receivables | 8 835.00 | 8 835.00 | | 8 835.00 |
VH Loans with a maturity of more than one year at origin | 319 324.00 | 57 538.00 | 232 466.00 | 319 324.00 |
VI Group and Associates | 10 000.00 | 10 000.00 | | 10 000.00 |
VK Loans repaid during the year | 57 308.00 | | | 57 308.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 563.00 | 1 563.00 | | 1 563.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 398.00 | 10 398.00 | | 10 398.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 374 778.00 | 112 992.00 | 232 466.00 | 374 778.00 |
