| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 734.00 | 825.00 | 909.00 | 1 734.00 |
BD Other fixed assets | 10 000.00 | | 10 000.00 | 10 000.00 |
BH Other financial assets | 750.00 | | 750.00 | 750.00 |
BJ TOTAL (I) | 592 584.00 | 825.00 | 591 759.00 | 592 584.00 |
BX Customers and related accounts | 112 155.00 | | 112 155.00 | 112 155.00 |
BZ Other receivables | 909 760.00 | | 909 760.00 | 909 760.00 |
CF Cash and cash equivalents | 13 654.00 | | 13 654.00 | 13 654.00 |
CH Prepaid expenses | 3 269.00 | | 3 269.00 | 3 269.00 |
CJ TOTAL (II) | 1 038 837.00 | | 1 038 837.00 | 1 038 837.00 |
CO Grand total (0 to V) | 1 631 421.00 | 825.00 | 1 630 596.00 | 1 631 421.00 |
CU Other investments | 580 100.00 | | 580 100.00 | 580 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 210 000.00 | 210 000.00 | | 210 000.00 |
DD Legal reserve (1) | 21 000.00 | 21 000.00 | | 21 000.00 |
DG Other reserves | 108 686.00 | 96 542.00 | | 108 686.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 68 009.00 | 12 144.00 | | 68 009.00 |
DL TOTAL (I) | 407 694.00 | 339 686.00 | | 407 694.00 |
DU Loans and Debts from Credit Institutions (3) | 551.00 | 212.00 | | 551.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 982.00 | 3 944.00 | | 2 982.00 |
DX Trade payables and related accounts | 28 987.00 | 30 635.00 | | 28 987.00 |
DY Tax and social security liabilities | 199 600.00 | 240 168.00 | | 199 600.00 |
EA Other liabilities | 990 782.00 | 719 625.00 | | 990 782.00 |
EC TOTAL (IV) | 1 222 902.00 | 994 584.00 | | 1 222 902.00 |
EE Grand total (I to V) | 1 630 596.00 | 1 334 270.00 | | 1 630 596.00 |
EI Including equity loans | 2 982.00 | | | 2 982.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 312 000.00 | | 312 000.00 | 312 000.00 |
FJ Net sales | 312 000.00 | | 312 000.00 | 312 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 545.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 313 550.00 | |
FW Other purchases and external expenses | | | 64 275.00 | |
FX Taxes, duties, and similar payments | | | 1 439.00 | |
FY Salaries and Wages | | | 139 511.00 | |
FZ Social Security Contributions | | | 41 250.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 173.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 246 648.00 | |
GG - OPERATING RESULT (I - II) | | | 66 902.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GR Interest and similar expenses | | | 7 557.00 | |
GU Total financial expenses (VI) | | | 7 557.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 557.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 59 345.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 83.00 | 1 744.00 | | 83.00 |
HB Exceptional income from capital transactions | 49 815.00 | 5 000.00 | | 49 815.00 |
HD Total exceptional income (VII) | 49 898.00 | 6 744.00 | | 49 898.00 |
HE Exceptional expenses on management operations | 2 022.00 | 15 922.00 | | 2 022.00 |
HF Exceptional expenses on capital transactions | 22 450.00 | 4 997.00 | | 22 450.00 |
HH Total exceptional expenses (VIII) | 24 472.00 | 20 919.00 | | 24 472.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 25 427.00 | -14 176.00 | | 25 427.00 |
HK Income tax | 16 763.00 | 4 860.00 | | 16 763.00 |
HL TOTAL REVENUE (I + III + V + VII) | 363 448.00 | 256 583.00 | | 363 448.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 295 440.00 | 244 439.00 | | 295 440.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 68 009.00 | 12 144.00 | | 68 009.00 |
| |
| 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 | 583 584.00 | 592 584.00 | | 583 584.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 750.00 | | |
I3 DECREASES Total Financial Fixed Assets | 581 850.00 | 590 850.00 | | 581 850.00 |
I4 DECREASES Grand Total | 583 584.00 | 592 584.00 | | 583 584.00 |
IY DECREASES Total Tangible Fixed Assets | 1 734.00 | 1 734.00 | | 1 734.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 734.00 | 1 734.00 | | 1 734.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 581 850.00 | 590 850.00 | | 581 850.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 652.00 | 173.00 | | 652.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 652.00 | 173.00 | | 652.00 |
| |
| 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 | 28 987.00 | 28 987.00 | | 28 987.00 |
8C Staff and Related Accounts | 8 758.00 | 8 758.00 | | 8 758.00 |
8D Social Security and Other Social Organizations | 42 248.00 | 42 248.00 | | 42 248.00 |
8E Income Taxes | 641.00 | 641.00 | | 641.00 |
8K Other liabilities (including liabilities related to repo transactions) | 990 782.00 | 990 782.00 | | 990 782.00 |
UT Other financial assets | 750.00 | | 750.00 | 750.00 |
UX Other trade receivables | 112 155.00 | 112 155.00 | | 112 155.00 |
VB VAT | 5 701.00 | 5 701.00 | | 5 701.00 |
VG Loans with a maturity of up to one year at origin | 551.00 | 551.00 | | 551.00 |
VI Group and Associates | 2 982.00 | 2 982.00 | | 2 982.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 038.00 | 1 038.00 | | 1 038.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 904 059.00 | 904 059.00 | | 904 059.00 |
VS Prepaid expenses | 3 269.00 | 3 269.00 | | 3 269.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 025 933.00 | 1 025 183.00 | 750.00 | 1 025 933.00 |
VW VAT | 146 915.00 | 146 915.00 | | 146 915.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 222 902.00 | 1 222 902.00 | | 1 222 902.00 |
