| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 944.00 | 1 944.00 | | 1 944.00 |
BJ TOTAL (I) | 1 944.00 | 1 944.00 | | 1 944.00 |
BX Customers and related accounts | 9 689.00 | | 9 689.00 | 9 689.00 |
BZ Other receivables | 9 044.00 | | 9 044.00 | 9 044.00 |
CF Cash and cash equivalents | 1 065 490.00 | | 1 065 490.00 | 1 065 490.00 |
CH Prepaid expenses | 18 905.00 | | 18 905.00 | 18 905.00 |
CJ TOTAL (II) | 1 103 129.00 | | 1 103 129.00 | 1 103 129.00 |
CO Grand total (0 to V) | 1 105 072.00 | 1 944.00 | 1 103 129.00 | 1 105 072.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 800 793.00 | 684 893.00 | | 800 793.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 117 402.00 | 115 900.00 | | 117 402.00 |
DL TOTAL (I) | 923 695.00 | 806 293.00 | | 923 695.00 |
DV Miscellaneous Loans and Financial Debts (4) | 153 225.00 | 142 856.00 | | 153 225.00 |
DX Trade payables and related accounts | 23 732.00 | 23 824.00 | | 23 732.00 |
DY Tax and social security liabilities | 2 476.00 | 14 648.00 | | 2 476.00 |
EA Other liabilities | | 9 551.00 | | |
EC TOTAL (IV) | 179 434.00 | 190 879.00 | | 179 434.00 |
EE Grand total (I to V) | 1 103 129.00 | 997 171.00 | | 1 103 129.00 |
EG Accrued income and payables due within one year | 26 466.00 | 48 023.00 | | 26 466.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 772 709.00 | |
FJ Net sales | | | 772 709.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 772 710.00 | |
FW Other purchases and external expenses | | | 533 643.00 | |
FX Taxes, duties, and similar payments | | | 36 105.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 569 764.00 | |
GG - OPERATING RESULT (I - II) | | | 202 946.00 | |
GR Interest and similar expenses | | | 46 769.00 | |
GU Total financial expenses (VI) | | | 46 769.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -46 769.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 156 176.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 38 774.00 | 38 189.00 | | 38 774.00 |
HL TOTAL REVENUE (I + III + V + VII) | 772 710.00 | 826 269.00 | | 772 710.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 655 307.00 | 710 369.00 | | 655 307.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 117 402.00 | 115 900.00 | | 117 402.00 |
HQ References: Real Estate Leasing | 398 619.00 | 390 229.00 | | 398 619.00 |
| |
| 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 | 1 944.00 | | | 1 944.00 |
I4 DECREASES Grand Total | | | 1 944.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 944.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 944.00 | | | 1 944.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 929.00 | 15.00 | | 1 929.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 929.00 | 15.00 | | 1 929.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 152 968.00 | | | 152 968.00 |
8B Suppliers and Related Accounts | 23 732.00 | 23 732.00 | | 23 732.00 |
8D Social Security and Other Social Organizations | 2 476.00 | 2 476.00 | | 2 476.00 |
UX Other trade receivables | 9 689.00 | 9 689.00 | | 9 689.00 |
VI Group and Associates | 257.00 | 257.00 | | 257.00 |
VP Miscellaneous | 9 044.00 | 9 044.00 | | 9 044.00 |
VS Prepaid expenses | 18 905.00 | 18 905.00 | | 18 905.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 639.00 | 37 639.00 | | 37 639.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 179 434.00 | 26 466.00 | | 179 434.00 |
