| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 16 897.00 | | 16 897.00 | 16 897.00 |
BJ TOTAL (I) | 16 897.00 | | 16 897.00 | 16 897.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 126 568.00 | | 126 568.00 | 126 568.00 |
CF Cash and cash equivalents | 152 689.00 | | 152 689.00 | 152 689.00 |
CH Prepaid expenses | 14 762.00 | | 14 762.00 | 14 762.00 |
CJ TOTAL (II) | 294 020.00 | | 294 020.00 | 294 020.00 |
CO Grand total (0 to V) | 310 917.00 | | 310 917.00 | 310 917.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 26 667.00 | 26 667.00 | | 26 667.00 |
DD Legal reserve (1) | 2 667.00 | 2 667.00 | | 2 667.00 |
DG Other reserves | 207 070.00 | 189 916.00 | | 207 070.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 599.00 | 17 154.00 | | 4 599.00 |
DL TOTAL (I) | 241 003.00 | 236 404.00 | | 241 003.00 |
DP Provisions for Risks | 665.00 | 659.00 | | 665.00 |
DR TOTAL (IV) | 665.00 | 659.00 | | 665.00 |
DU Loans and Debts from Credit Institutions (3) | 49.00 | 41.00 | | 49.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65 000.00 | 65 000.00 | | 65 000.00 |
DX Trade payables and related accounts | 4 200.00 | 36 501.00 | | 4 200.00 |
DY Tax and social security liabilities | | 8 402.00 | | |
EC TOTAL (IV) | 69 249.00 | 109 944.00 | | 69 249.00 |
EE Grand total (I to V) | 310 917.00 | 347 007.00 | | 310 917.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 307 657.00 | | 307 657.00 | 307 657.00 |
FJ Net sales | 307 657.00 | | 307 657.00 | 307 657.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 218.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 307 875.00 | |
FW Other purchases and external expenses | | | 243 561.00 | |
FX Taxes, duties, and similar payments | | | 32 735.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 224.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 276 522.00 | |
GG - OPERATING RESULT (I - II) | | | 31 353.00 | |
GR Interest and similar expenses | | | 25 095.00 | |
GU Total financial expenses (VI) | | | 25 095.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -25 095.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 257.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 658.00 | 6 088.00 | | 1 658.00 |
HL TOTAL REVENUE (I + III + V + VII) | 307 875.00 | 318 874.00 | | 307 875.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 303 276.00 | 301 720.00 | | 303 276.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 599.00 | 17 154.00 | | 4 599.00 |
| |
| 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 | 14 853.00 | | 2 044.00 | 14 853.00 |
I3 DECREASES Total Financial Fixed Assets | | | 16 897.00 | |
I4 DECREASES Grand Total | | | 16 897.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 853.00 | | 2 044.00 | 14 853.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 659.00 | 224.00 | 218.00 | 659.00 |
7C Grand total | 659.00 | 224.00 | 218.00 | 659.00 |
UE of which provisions and reversals: - Operating | | 224.00 | 218.00 | |
| |
| 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 | 65 000.00 | | | 65 000.00 |
8B Suppliers and Related Accounts | 4 200.00 | 4 200.00 | | 4 200.00 |
UT Other financial assets | 16 897.00 | 16 897.00 | | 16 897.00 |
VB VAT | 16 887.00 | 16 887.00 | | 16 887.00 |
VC Group and associates | 105 251.00 | 105 251.00 | | 105 251.00 |
VG Loans with a maturity of up to one year at origin | 49.00 | 49.00 | | 49.00 |
VM Income taxes | 4 430.00 | 4 430.00 | | 4 430.00 |
VS Prepaid expenses | 14 762.00 | 14 762.00 | | 14 762.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 158 227.00 | 158 227.00 | | 158 227.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 69 249.00 | 4 249.00 | | 69 249.00 |
