| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 323.00 | 1 323.00 | | 1 323.00 |
BD Other fixed assets | 4 999.00 | | 4 999.00 | 4 999.00 |
BJ TOTAL (I) | 306 432.00 | 1 323.00 | 305 109.00 | 306 432.00 |
BX Customers and related accounts | 81 082.00 | | 81 082.00 | 81 082.00 |
BZ Other receivables | 283 139.00 | | 283 139.00 | 283 139.00 |
CF Cash and cash equivalents | 153 196.00 | | 153 196.00 | 153 196.00 |
CJ TOTAL (II) | 517 417.00 | | 517 417.00 | 517 417.00 |
CO Grand total (0 to V) | 823 848.00 | 1 323.00 | 822 525.00 | 823 848.00 |
CU Other investments | 300 110.00 | | 300 110.00 | 300 110.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 310 000.00 | 310 000.00 | | 310 000.00 |
DD Legal reserve (1) | 31 000.00 | 31 000.00 | | 31 000.00 |
DH Retained earnings | 224 027.00 | 263 108.00 | | 224 027.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 177 154.00 | 61 049.00 | | 177 154.00 |
DL TOTAL (I) | 742 181.00 | 665 157.00 | | 742 181.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 102.00 | 7 632.00 | | 25 102.00 |
DX Trade payables and related accounts | 4 800.00 | 4 800.00 | | 4 800.00 |
DY Tax and social security liabilities | 50 442.00 | 21 936.00 | | 50 442.00 |
EC TOTAL (IV) | 80 344.00 | 34 368.00 | | 80 344.00 |
EE Grand total (I to V) | 822 525.00 | 699 525.00 | | 822 525.00 |
EG Accrued income and payables due within one year | 80 344.00 | 34 368.00 | | 80 344.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 172 551.00 | | 172 551.00 | 172 551.00 |
FJ Net sales | 172 551.00 | | 172 551.00 | 172 551.00 |
FR Total operating income (I) | | | 172 551.00 | |
FW Other purchases and external expenses | | | 6 520.00 | |
FX Taxes, duties, and similar payments | | | 118.00 | |
FY Salaries and Wages | | | 15 265.00 | |
FZ Social Security Contributions | | | 14 226.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 36 129.00 | |
GG - OPERATING RESULT (I - II) | | | 136 422.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GK Income from other securities and fixed asset receivables | | | 17 175.00 | |
GL Other interest and similar income | | | 1 106.00 | |
GP Total financial income (V) | | | 68 281.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 68 281.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 204 703.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 15 000.00 | | | 15 000.00 |
HD Total exceptional income (VII) | 15 000.00 | | | 15 000.00 |
HF Exceptional expenses on capital transactions | 5 000.00 | | | 5 000.00 |
HH Total exceptional expenses (VIII) | 5 000.00 | | | 5 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 10 000.00 | | | 10 000.00 |
HK Income tax | 37 549.00 | 6 894.00 | | 37 549.00 |
HL TOTAL REVENUE (I + III + V + VII) | 255 833.00 | 215 944.00 | | 255 833.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 78 678.00 | 154 895.00 | | 78 678.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 177 154.00 | 61 049.00 | | 177 154.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 323.00 | | | 1 323.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 323.00 | | | 1 323.00 |
| |
| 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 | 4 800.00 | 4 800.00 | | 4 800.00 |
8D Social Security and Other Social Organizations | 50 442.00 | 50 442.00 | | 50 442.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 760.00 | 14 760.00 | | 14 760.00 |
UX Other trade receivables | 81 082.00 | 81 082.00 | | 81 082.00 |
VI Group and Associates | 10 342.00 | 10 342.00 | | 10 342.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 283 139.00 | 283 139.00 | | 283 139.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 364 221.00 | 364 221.00 | | 364 221.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 80 344.00 | 80 344.00 | | 80 344.00 |
