| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 840.00 | 840.00 | | 840.00 |
BD Other fixed assets | 999 638.00 | | 999 638.00 | 999 638.00 |
BH Other financial assets | 5 290.00 | | 5 290.00 | 5 290.00 |
BJ TOTAL (I) | 1 005 768.00 | 840.00 | 1 004 928.00 | 1 005 768.00 |
BN Goods in progress | 3.00 | | | 3.00 |
BX Customers and related accounts | 24 318.00 | | 24 318.00 | 24 318.00 |
BZ Other receivables | 68 635.00 | | 68 635.00 | 68 635.00 |
CF Cash and cash equivalents | 111 421.00 | | 111 421.00 | 111 421.00 |
CH Prepaid expenses | 6 152.00 | | 6 152.00 | 6 152.00 |
CJ TOTAL (II) | 210 527.00 | | 210 527.00 | 210 527.00 |
CO Grand total (0 to V) | 1 216 296.00 | 840.00 | 1 215 456.00 | 1 216 296.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 495 592.00 | 344 770.00 | | 495 592.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 186 525.00 | 150 821.00 | | 186 525.00 |
DL TOTAL (I) | 683 217.00 | 496 692.00 | | 683 217.00 |
DU Loans and Debts from Credit Institutions (3) | 492 276.00 | 626 891.00 | | 492 276.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 146.00 | 4 189.00 | | 3 146.00 |
DX Trade payables and related accounts | 1 468.00 | 2 658.00 | | 1 468.00 |
DY Tax and social security liabilities | 35 347.00 | 19 173.00 | | 35 347.00 |
EC TOTAL (IV) | 532 238.00 | 652 914.00 | | 532 238.00 |
EE Grand total (I to V) | 1 215 456.00 | 1 149 606.00 | | 1 215 456.00 |
EG Accrued income and payables due within one year | 182 903.00 | 160 928.00 | | 182 903.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 188 265.00 | |
FJ Net sales | | | 188 265.00 | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 558.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 196 826.00 | |
FW Other purchases and external expenses | | | 35 115.00 | |
FX Taxes, duties, and similar payments | | | 2 157.00 | |
FY Salaries and Wages | | | 142 987.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 180 262.00 | |
GG - OPERATING RESULT (I - II) | | | 16 564.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 180 000.00 | |
GL Other interest and similar income | | | 344.00 | |
GP Total financial income (V) | | | 180 344.00 | |
GR Interest and similar expenses | | | 5 566.00 | |
GU Total financial expenses (VI) | | | 5 566.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 174 777.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 191 341.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 583.00 | | |
HH Total exceptional expenses (VIII) | | 583.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -583.00 | | |
HK Income tax | 4 816.00 | 2 261.00 | | 4 816.00 |
HL TOTAL REVENUE (I + III + V + VII) | 377 170.00 | 330 105.00 | | 377 170.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 190 645.00 | 179 283.00 | | 190 645.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 186 525.00 | 150 821.00 | | 186 525.00 |
| |
| 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 | 1 000 768.00 | | | 1 000 768.00 |
I3 DECREASES Total Financial Fixed Assets | | | 999 928.00 | |
I4 DECREASES Grand Total | | | 1 000 768.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 840.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 840.00 | | | 840.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 999 928.00 | | | 999 928.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 840.00 | | | 840.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 840.00 | | | 840.00 |
| |
| 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 | 1 468.00 | 1 468.00 | | 1 468.00 |
8D Social Security and Other Social Organizations | 22 984.00 | 22 984.00 | | 22 984.00 |
8E Income Taxes | 4 816.00 | 4 816.00 | | 4 816.00 |
VH Loans with a maturity of more than one year at origin | 492 276.00 | 142 940.00 | 300 851.00 | 492 276.00 |
VI Group and Associates | 3 146.00 | 3 146.00 | | 3 146.00 |
VQ Other Taxes, Duties, and Similar Debts | 829.00 | 829.00 | | 829.00 |
VW VAT | 6 718.00 | 6 718.00 | | 6 718.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 532 238.00 | 182 903.00 | 300 851.00 | 532 238.00 |
