| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 689 282.00 | | 689 282.00 | 689 282.00 |
BX Customers and related accounts | 108 500.00 | | 108 500.00 | 108 500.00 |
BZ Other receivables | 181.00 | | 181.00 | 181.00 |
CF Cash and cash equivalents | 45 820.00 | | 45 820.00 | 45 820.00 |
CJ TOTAL (II) | 154 501.00 | | 154 501.00 | 154 501.00 |
CO Grand total (0 to V) | 843 783.00 | | 843 783.00 | 843 783.00 |
CU Other investments | 689 282.00 | | 689 282.00 | 689 282.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 140 000.00 | 140 000.00 | | 140 000.00 |
DD Legal reserve (1) | 764.00 | | | 764.00 |
DG Other reserves | 14 510.00 | | | 14 510.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 81 539.00 | 15 274.00 | | 81 539.00 |
DL TOTAL (I) | 236 813.00 | 155 274.00 | | 236 813.00 |
DV Miscellaneous Loans and Financial Debts (4) | 565 790.00 | 560 813.00 | | 565 790.00 |
DX Trade payables and related accounts | 810.00 | 1 461.00 | | 810.00 |
DY Tax and social security liabilities | 40 370.00 | 6 455.00 | | 40 370.00 |
EC TOTAL (IV) | 606 970.00 | 568 729.00 | | 606 970.00 |
EE Grand total (I to V) | 843 783.00 | 724 003.00 | | 843 783.00 |
EG Accrued income and payables due within one year | 606 970.00 | 568 729.00 | | 606 970.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 271 250.00 | | 271 250.00 | 271 250.00 |
FJ Net sales | 271 250.00 | | 271 250.00 | 271 250.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 233.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 274 489.00 | |
FW Other purchases and external expenses | | | 41 247.00 | |
FX Taxes, duties, and similar payments | | | 1 098.00 | |
FY Salaries and Wages | | | 89 233.00 | |
FZ Social Security Contributions | | | 36 727.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 168 308.00 | |
GG - OPERATING RESULT (I - II) | | | 106 181.00 | |
GR Interest and similar expenses | | | 4 977.00 | |
GU Total financial expenses (VI) | | | 4 977.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 977.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 101 204.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 233.00 | | | 3 233.00 |
HK Income tax | 19 665.00 | 3 874.00 | | 19 665.00 |
HL TOTAL REVENUE (I + III + V + VII) | 274 489.00 | 38 751.00 | | 274 489.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 192 950.00 | 23 477.00 | | 192 950.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 81 539.00 | 15 274.00 | | 81 539.00 |
| |
| 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 | 689 282.00 | | | 689 282.00 |
I3 DECREASES Total Financial Fixed Assets | | | 689 282.00 | |
I4 DECREASES Grand Total | | | 689 282.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 689 282.00 | | | 689 282.00 |
| |
| 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 | 810.00 | 810.00 | | 810.00 |
8C Staff and Related Accounts | 5 365.00 | 5 365.00 | | 5 365.00 |
8D Social Security and Other Social Organizations | 5 698.00 | 5 698.00 | | 5 698.00 |
8E Income Taxes | 9 378.00 | 9 378.00 | | 9 378.00 |
UX Other trade receivables | 108 500.00 | 108 500.00 | | 108 500.00 |
VB VAT | 181.00 | 181.00 | | 181.00 |
VI Group and Associates | 565 790.00 | 565 790.00 | | 565 790.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 846.00 | 1 846.00 | | 1 846.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 108 681.00 | 108 681.00 | | 108 681.00 |
VW VAT | 18 083.00 | 18 083.00 | | 18 083.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 606 970.00 | 606 970.00 | | 606 970.00 |
