| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 590.00 | 449.00 | 141.00 | 590.00 |
BJ TOTAL (I) | 840 752.00 | 449.00 | 840 303.00 | 840 752.00 |
BZ Other receivables | 175.00 | | 175.00 | 175.00 |
CB Subscribed and called capital, not paid | | | | |
CF Cash and cash equivalents | 1 107 140.00 | | 1 107 140.00 | 1 107 140.00 |
CH Prepaid expenses | 10 231.00 | | 10 231.00 | 10 231.00 |
CJ TOTAL (II) | 1 117 546.00 | | 1 117 546.00 | 1 117 546.00 |
CO Grand total (0 to V) | 1 958 298.00 | 449.00 | 1 957 849.00 | 1 958 298.00 |
CS Evaluated investments - equity method | 840 162.00 | | 840 162.00 | 840 162.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 810 000.00 | 810 000.00 | | 810 000.00 |
DD Legal reserve (1) | 81 000.00 | 81 000.00 | | 81 000.00 |
DG Other reserves | 73 935.00 | 131 011.00 | | 73 935.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 214 378.00 | 143 924.00 | | 214 378.00 |
DL TOTAL (I) | 1 179 314.00 | 1 165 935.00 | | 1 179 314.00 |
DV Miscellaneous Loans and Financial Debts (4) | 738 738.00 | 632 484.00 | | 738 738.00 |
DY Tax and social security liabilities | 39 798.00 | 45 175.00 | | 39 798.00 |
EC TOTAL (IV) | 778 536.00 | 677 658.00 | | 778 536.00 |
EE Grand total (I to V) | 1 957 849.00 | 1 843 594.00 | | 1 957 849.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 741 200.00 | |
FJ Net sales | | | 741 200.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 741 200.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 22 844.00 | |
FX Taxes, duties, and similar payments | | | 2 890.00 | |
FY Salaries and Wages | | | 651 278.00 | |
FZ Social Security Contributions | | | 20 278.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 39.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 697 331.00 | |
GG - OPERATING RESULT (I - II) | | | 43 868.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GL Other interest and similar income | | | 5 195.00 | |
GP Total financial income (V) | | | 205 185.00 | |
GR Interest and similar expenses | | | 7 358.00 | |
GU Total financial expenses (VI) | | | 7 358.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 197 827.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 241 696.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HJ Employee participation in company results | | 7 432.00 | | |
HK Income tax | 27 318.00 | 532.00 | | 27 318.00 |
HL TOTAL REVENUE (I + III + V + VII) | 946 385.00 | 929 393.00 | | 946 385.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 732 007.00 | 785 469.00 | | 732 007.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 214 378.00 | 143 924.00 | | 214 378.00 |
| |
| 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 | 840 752.00 | | | 840 752.00 |
I3 DECREASES Total Financial Fixed Assets | | | 840 162.00 | |
I4 DECREASES Grand Total | | | 840 752.00 | |
IN DECREASES Start-up, development, or research expenses | 1.00 | | | 1.00 |
IO DECREASES Total including other intangible assets | | | 590.00 | |
KD ACQUISITIONS Total including other intangible assets | 590.00 | | | 590.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 840 162.00 | | | 840 162.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 410.00 | 39.00 | 449.00 | 410.00 |
PE DEPRECIATION Total including other intangible assets | 410.00 | 39.00 | 449.00 | 410.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 755.00 | 755.00 | | 755.00 |
8E Income Taxes | 27 318.00 | 27 318.00 | | 27 318.00 |
VI Group and Associates | 738 738.00 | 738 738.00 | | 738 738.00 |
VM Income taxes | 175.00 | 175.00 | | 175.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 007.00 | 1 007.00 | | 1 007.00 |
VS Prepaid expenses | 10 231.00 | 10 231.00 | | 10 231.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 406.00 | 10 406.00 | | 10 406.00 |
VW VAT | 10 718.00 | 10 718.00 | | 10 718.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 778 536.00 | 778 536.00 | | 778 536.00 |
