| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 540 000.00 | | 540 000.00 | 540 000.00 |
BZ Other receivables | 2 900.00 | | 2 900.00 | 2 900.00 |
CF Cash and cash equivalents | 18 205.00 | | 18 205.00 | 18 205.00 |
CJ TOTAL (II) | 21 105.00 | | 21 105.00 | 21 105.00 |
CO Grand total (0 to V) | 561 105.00 | | 561 105.00 | 561 105.00 |
CU Other investments | 540 000.00 | | 540 000.00 | 540 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | | | 4 000.00 |
DG Other reserves | 97 740.00 | | | 97 740.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 082.00 | | | 47 082.00 |
DL TOTAL (I) | 188 822.00 | | | 188 822.00 |
DU Loans and Debts from Credit Institutions (3) | 257 298.00 | | | 257 298.00 |
DX Trade payables and related accounts | 2 472.00 | | | 2 472.00 |
DY Tax and social security liabilities | 100 512.00 | | | 100 512.00 |
EA Other liabilities | 12 000.00 | | | 12 000.00 |
EC TOTAL (IV) | 372 282.00 | | | 372 282.00 |
EE Grand total (I to V) | 561 105.00 | | | 561 105.00 |
EG Accrued income and payables due within one year | 192 910.00 | | | 192 910.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 219 999.00 | | 219 999.00 | 219 999.00 |
FJ Net sales | 219 999.00 | | 219 999.00 | 219 999.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 050.00 | |
FR Total operating income (I) | | | 225 050.00 | |
FV Inventory change (raw materials and supplies) | | | -5.00 | |
FW Other purchases and external expenses | | | 7 265.00 | |
FX Taxes, duties, and similar payments | | | 4 006.00 | |
FY Salaries and Wages | | | 152 053.00 | |
GF Total Operating Expenses (II) | | | 163 324.00 | |
GG - OPERATING RESULT (I - II) | | | 61 725.00 | |
GR Interest and similar expenses | | | 4 186.00 | |
GU Total financial expenses (VI) | | | 4 186.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 186.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 539.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 050.00 | | | 5 050.00 |
HE Exceptional expenses on management operations | 2.00 | | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2.00 | | | -2.00 |
HK Income tax | 10 454.00 | | | 10 454.00 |
HL TOTAL REVENUE (I + III + V + VII) | 225 050.00 | | | 225 050.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 177 967.00 | | | 177 967.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 082.00 | | | 47 082.00 |
| |
| 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 | 540 000.00 | | | 540 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 540 000.00 | |
I4 DECREASES Grand Total | | | 540 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 540 000.00 | | | 540 000.00 |
| |
| 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 | 2 472.00 | 2 472.00 | | 2 472.00 |
8C Staff and Related Accounts | 59 000.00 | 59 000.00 | | 59 000.00 |
8D Social Security and Other Social Organizations | 32 032.00 | 32 032.00 | | 32 032.00 |
8E Income Taxes | 6 454.00 | 6 454.00 | | 6 454.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 000.00 | 12 000.00 | | 12 000.00 |
VB VAT | 400.00 | 400.00 | | 400.00 |
VH Loans with a maturity of more than one year at origin | 257 298.00 | 77 926.00 | 179 372.00 | 257 298.00 |
VK Loans repaid during the year | 76 843.00 | | | 76 843.00 |
VQ Other Taxes, Duties, and Similar Debts | 70.00 | 70.00 | | 70.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 500.00 | 2 500.00 | | 2 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 900.00 | 2 900.00 | | 2 900.00 |
VW VAT | 2 956.00 | 2 956.00 | | 2 956.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 372 282.00 | 192 910.00 | 179 372.00 | 372 282.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 3 736.00 | | | 3 736.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 993.00 | | | 1 993.00 |
ST Other accounts | 5 271.00 | | | 5 271.00 |
YW Business tax | 270.00 | | | 270.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 006.00 | | | 4 006.00 |
YY Amount of VAT collected | 44 000.00 | | | 44 000.00 |
YZ Total deductible VAT on goods and services | 1 099.00 | | | 1 099.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 265.00 | | | 7 265.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
