| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 505 377.00 | | 505 377.00 | 505 377.00 |
BX Customers and related accounts | 15 511.00 | | 15 511.00 | 15 511.00 |
BZ Other receivables | 113 182.00 | | 113 182.00 | 113 182.00 |
CF Cash and cash equivalents | 151 071.00 | | 151 071.00 | 151 071.00 |
CH Prepaid expenses | 4 896.00 | | 4 896.00 | 4 896.00 |
CJ TOTAL (II) | 284 660.00 | | 284 660.00 | 284 660.00 |
CO Grand total (0 to V) | 790 037.00 | | 790 037.00 | 790 037.00 |
CU Other investments | 505 377.00 | | 505 377.00 | 505 377.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 108 000.00 | 108 000.00 | | 108 000.00 |
DD Legal reserve (1) | 10 800.00 | 10 800.00 | | 10 800.00 |
DG Other reserves | 574 109.00 | 507 796.00 | | 574 109.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 797.00 | 66 313.00 | | 47 797.00 |
DL TOTAL (I) | 740 706.00 | 692 909.00 | | 740 706.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 898.00 | 15 748.00 | | 16 898.00 |
DX Trade payables and related accounts | 2 436.00 | 3 492.00 | | 2 436.00 |
DY Tax and social security liabilities | 29 996.00 | 29 674.00 | | 29 996.00 |
EC TOTAL (IV) | 49 330.00 | 48 915.00 | | 49 330.00 |
EE Grand total (I to V) | 790 037.00 | 741 823.00 | | 790 037.00 |
EG Accrued income and payables due within one year | 49 330.00 | 48 915.00 | | 49 330.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 166 157.00 | | 166 157.00 | 166 157.00 |
FJ Net sales | 166 157.00 | | 166 157.00 | 166 157.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 166 158.00 | |
FW Other purchases and external expenses | | | 6 483.00 | |
FX Taxes, duties, and similar payments | | | 9 982.00 | |
FY Salaries and Wages | | | 44 400.00 | |
FZ Social Security Contributions | | | 41 715.00 | |
GF Total Operating Expenses (II) | | | 102 580.00 | |
GG - OPERATING RESULT (I - II) | | | 63 578.00 | |
GL Other interest and similar income | | | 1 382.00 | |
GP Total financial income (V) | | | 1 382.00 | |
GR Interest and similar expenses | | | 3 013.00 | |
GU Total financial expenses (VI) | | | 3 013.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 630.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 61 947.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 760.00 | 115.00 | | 1 760.00 |
HH Total exceptional expenses (VIII) | 1 760.00 | 115.00 | | 1 760.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 760.00 | -115.00 | | -1 760.00 |
HK Income tax | 12 390.00 | 18 950.00 | | 12 390.00 |
HL TOTAL REVENUE (I + III + V + VII) | 167 540.00 | 165 497.00 | | 167 540.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 119 743.00 | 99 183.00 | | 119 743.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 797.00 | 66 313.00 | | 47 797.00 |
| |
| 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 | 505 377.00 | | | 505 377.00 |
I3 DECREASES Total Financial Fixed Assets | | | 505 377.00 | |
I4 DECREASES Grand Total | | | 505 377.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 505 377.00 | | | 505 377.00 |
| |
| 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 | 2 436.00 | 2 436.00 | | 2 436.00 |
8D Social Security and Other Social Organizations | 24 126.00 | 24 126.00 | | 24 126.00 |
UX Other trade receivables | 15 511.00 | 15 511.00 | | 15 511.00 |
VB VAT | 2 991.00 | 2 991.00 | | 2 991.00 |
VC Group and associates | 106 133.00 | 106 133.00 | | 106 133.00 |
VI Group and Associates | 16 898.00 | 16 898.00 | | 16 898.00 |
VM Income taxes | 4 058.00 | 4 058.00 | | 4 058.00 |
VQ Other Taxes, Duties, and Similar Debts | 403.00 | 403.00 | | 403.00 |
VS Prepaid expenses | 4 896.00 | 4 896.00 | | 4 896.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 133 589.00 | 133 589.00 | | 133 589.00 |
VW VAT | 5 467.00 | 5 467.00 | | 5 467.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 330.00 | 49 330.00 | | 49 330.00 |
