| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 810.00 | 286.00 | 524.00 | 810.00 |
BH Other financial assets | 1 040.00 | | 1 040.00 | 1 040.00 |
BJ TOTAL (I) | 569 950.00 | 286.00 | 569 664.00 | 569 950.00 |
BX Customers and related accounts | 141 699.00 | | 141 699.00 | 141 699.00 |
BZ Other receivables | 167 703.00 | | 167 703.00 | 167 703.00 |
CF Cash and cash equivalents | 158 499.00 | | 158 499.00 | 158 499.00 |
CH Prepaid expenses | 409.00 | | 409.00 | 409.00 |
CJ TOTAL (II) | 468 311.00 | | 468 311.00 | 468 311.00 |
CO Grand total (0 to V) | 1 038 261.00 | 286.00 | 1 037 975.00 | 1 038 261.00 |
CU Other investments | 568 100.00 | | 568 100.00 | 568 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 270 100.00 | | | 270 100.00 |
DD Legal reserve (1) | 27 010.00 | | | 27 010.00 |
DG Other reserves | 514 792.00 | | | 514 792.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 143 004.00 | | | 143 004.00 |
DL TOTAL (I) | 954 906.00 | | | 954 906.00 |
DX Trade payables and related accounts | 4 350.00 | | | 4 350.00 |
DY Tax and social security liabilities | 78 719.00 | | | 78 719.00 |
EC TOTAL (IV) | 83 069.00 | | | 83 069.00 |
EE Grand total (I to V) | 1 037 975.00 | | | 1 037 975.00 |
EG Accrued income and payables due within one year | 83 069.00 | | | 83 069.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 105 804.00 | | 105 804.00 | 105 804.00 |
FJ Net sales | 105 804.00 | | 105 804.00 | 105 804.00 |
FQ Other income | | | 423.00 | |
FR Total operating income (I) | | | 106 227.00 | |
FW Other purchases and external expenses | | | 6 405.00 | |
FX Taxes, duties, and similar payments | | | 1 526.00 | |
FY Salaries and Wages | | | 75 833.00 | |
FZ Social Security Contributions | | | 19 189.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 270.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 103 223.00 | |
GG - OPERATING RESULT (I - II) | | | 3 004.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 140 000.00 | |
GP Total financial income (V) | | | 140 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 140 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 143 004.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 246 227.00 | | | 246 227.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 103 223.00 | | | 103 223.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 143 004.00 | | | 143 004.00 |
| |
| 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 | | | 569 950.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 569 140.00 | |
I4 DECREASES Grand Total | | | 569 950.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 810.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 810.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 569 140.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 286.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 286.00 | | |
| |
| 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 | 4 350.00 | 4 350.00 | | 4 350.00 |
8C Staff and Related Accounts | 16 961.00 | 16 961.00 | | 16 961.00 |
8D Social Security and Other Social Organizations | 9 794.00 | 9 794.00 | | 9 794.00 |
UT Other financial assets | 1 040.00 | | 1 040.00 | 1 040.00 |
UX Other trade receivables | 141 699.00 | 141 699.00 | | 141 699.00 |
VB VAT | 3 373.00 | 3 373.00 | | 3 373.00 |
VC Group and associates | 17 073.00 | 17 073.00 | | 17 073.00 |
VQ Other Taxes, Duties, and Similar Debts | 787.00 | 787.00 | | 787.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 147 257.00 | 147 257.00 | | 147 257.00 |
VS Prepaid expenses | 409.00 | 409.00 | | 409.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 310 852.00 | 309 812.00 | 1 040.00 | 310 852.00 |
VW VAT | 51 177.00 | 51 177.00 | | 51 177.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 83 069.00 | 83 069.00 | | 83 069.00 |
