| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 168 660.00 | | 168 660.00 | 168 660.00 |
BX Customers and related accounts | 19 797.00 | | 19 797.00 | 19 797.00 |
BZ Other receivables | 9 011.00 | | 9 011.00 | 9 011.00 |
CF Cash and cash equivalents | 26 829.00 | | 26 829.00 | 26 829.00 |
CH Prepaid expenses | 970.00 | | 970.00 | 970.00 |
CJ TOTAL (II) | 56 607.00 | | 56 607.00 | 56 607.00 |
CO Grand total (0 to V) | 225 267.00 | | 225 267.00 | 225 267.00 |
CU Other investments | 168 660.00 | | 168 660.00 | 168 660.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 15 264.00 | 18 209.00 | | 15 264.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 350.00 | -2 945.00 | | 12 350.00 |
DK Regulated provisions | 3 860.00 | 2 569.00 | | 3 860.00 |
DL TOTAL (I) | 42 474.00 | 28 833.00 | | 42 474.00 |
DU Loans and Debts from Credit Institutions (3) | 107 503.00 | 129 102.00 | | 107 503.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 610.00 | 16 310.00 | | 20 610.00 |
DX Trade payables and related accounts | 7 507.00 | 6 902.00 | | 7 507.00 |
DY Tax and social security liabilities | 47 174.00 | 22 670.00 | | 47 174.00 |
DZ Fixed asset liabilities and related accounts | | 1 250.00 | | |
EC TOTAL (IV) | 182 793.00 | 176 234.00 | | 182 793.00 |
EE Grand total (I to V) | 225 267.00 | 205 067.00 | | 225 267.00 |
EG Accrued income and payables due within one year | 96 886.00 | 70 548.00 | | 96 886.00 |
EI Including equity loans | 20 610.00 | | | 20 610.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 163 115.00 | |
FJ Net sales | | | 163 115.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 177.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 165 294.00 | |
FW Other purchases and external expenses | | | 47 604.00 | |
FX Taxes, duties, and similar payments | | | 2 009.00 | |
FY Salaries and Wages | | | 97 142.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 146 756.00 | |
GG - OPERATING RESULT (I - II) | | | 18 538.00 | |
GR Interest and similar expenses | | | 1 910.00 | |
GU Total financial expenses (VI) | | | 1 910.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 910.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 628.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 292.00 | 1 292.00 | | 1 292.00 |
HH Total exceptional expenses (VIII) | 1 292.00 | 1 292.00 | | 1 292.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 292.00 | -1 292.00 | | -1 292.00 |
HK Income tax | 2 987.00 | | | 2 987.00 |
HL TOTAL REVENUE (I + III + V + VII) | 165 294.00 | 107 331.00 | | 165 294.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 152 945.00 | 110 276.00 | | 152 945.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 350.00 | -2 945.00 | | 12 350.00 |
| |
| 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 | 168 660.00 | | | 168 660.00 |
I3 DECREASES Total Financial Fixed Assets | | | 168 660.00 | |
I4 DECREASES Grand Total | | | 168 660.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 168 660.00 | | | 168 660.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 569.00 | 1 292.00 | | 2 569.00 |
7C Grand total | 2 569.00 | 1 292.00 | | 2 569.00 |
UJ - Exceptional | | 1 292.00 | | |
| |
| 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 | 7 507.00 | 7 507.00 | | 7 507.00 |
8D Social Security and Other Social Organizations | 47 174.00 | 47 174.00 | | 47 174.00 |
UX Other trade receivables | 19 797.00 | 19 797.00 | | 19 797.00 |
VG Loans with a maturity of up to one year at origin | 147.00 | 147.00 | | 147.00 |
VH Loans with a maturity of more than one year at origin | 107 356.00 | 21 449.00 | 85 907.00 | 107 356.00 |
VI Group and Associates | 20 610.00 | 20 610.00 | | 20 610.00 |
VP Miscellaneous | 9 011.00 | 9 011.00 | | 9 011.00 |
VS Prepaid expenses | 970.00 | 970.00 | | 970.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 778.00 | 29 778.00 | | 29 778.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 182 793.00 | 96 886.00 | 85 907.00 | 182 793.00 |
