| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 691.00 | 691.00 | | 691.00 |
BH Other financial assets | 6 600.00 | | 6 600.00 | 6 600.00 |
BJ TOTAL (I) | 7 291.00 | 691.00 | 6 600.00 | 7 291.00 |
BX Customers and related accounts | 21 690.00 | | 21 690.00 | 21 690.00 |
BZ Other receivables | 610 162.00 | | 610 162.00 | 610 162.00 |
CJ TOTAL (II) | 631 852.00 | | 631 852.00 | 631 852.00 |
CO Grand total (0 to V) | 639 143.00 | 691.00 | 638 452.00 | 639 143.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 21 939.00 | 18 685.00 | | 21 939.00 |
DH Retained earnings | 67 484.00 | 67 484.00 | | 67 484.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 638.00 | 65 087.00 | | 15 638.00 |
DL TOTAL (I) | 605 061.00 | 651 256.00 | | 605 061.00 |
DU Loans and Debts from Credit Institutions (3) | 88.00 | 57.00 | | 88.00 |
DW Advances and down payments received on current orders | 6 158.00 | | | 6 158.00 |
DX Trade payables and related accounts | 10 559.00 | 11 016.00 | | 10 559.00 |
DY Tax and social security liabilities | 11 016.00 | 27 527.00 | | 11 016.00 |
EA Other liabilities | 5 569.00 | 30 379.00 | | 5 569.00 |
EC TOTAL (IV) | 33 391.00 | 68 979.00 | | 33 391.00 |
EE Grand total (I to V) | 638 452.00 | 720 235.00 | | 638 452.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 104 565.00 | | 104 565.00 | 104 565.00 |
FJ Net sales | 104 565.00 | | 104 565.00 | 104 565.00 |
FQ Other income | | | 7 436.00 | |
FR Total operating income (I) | | | 112 001.00 | |
FW Other purchases and external expenses | | | 8 364.00 | |
FX Taxes, duties, and similar payments | | | 5 088.00 | |
FY Salaries and Wages | | | 70 665.00 | |
FZ Social Security Contributions | | | 16 904.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 101 022.00 | |
GG - OPERATING RESULT (I - II) | | | 10 979.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11 097.00 | |
GP Total financial income (V) | | | 11 097.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 097.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 076.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | | 1 138.00 | | |
HD Total exceptional income (VII) | | 1 138.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 138.00 | | |
HK Income tax | 6 438.00 | 21 833.00 | | 6 438.00 |
HL TOTAL REVENUE (I + III + V + VII) | 123 098.00 | 268 828.00 | | 123 098.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 107 460.00 | 203 741.00 | | 107 460.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 638.00 | 65 087.00 | | 15 638.00 |
| |
| 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 | 7 291.00 | | | 7 291.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 600.00 | |
I4 DECREASES Grand Total | | | 7 291.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 691.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 691.00 | | | 691.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 600.00 | | | 6 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 691.00 | | | 691.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 691.00 | | | 691.00 |
| |
| 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 | 10 559.00 | 10 559.00 | | 10 559.00 |
8C Staff and Related Accounts | 3 099.00 | 3 099.00 | | 3 099.00 |
8D Social Security and Other Social Organizations | 4 412.00 | 4 412.00 | | 4 412.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 158.00 | 6 158.00 | | 6 158.00 |
UT Other financial assets | 6 600.00 | | 6 600.00 | 6 600.00 |
UX Other trade receivables | 21 690.00 | 21 690.00 | | 21 690.00 |
VB VAT | 1 760.00 | 1 760.00 | | 1 760.00 |
VC Group and associates | 511 618.00 | 511 618.00 | | 511 618.00 |
VG Loans with a maturity of up to one year at origin | 88.00 | 88.00 | | 88.00 |
VI Group and Associates | 5 569.00 | 5 569.00 | | 5 569.00 |
VM Income taxes | 93 794.00 | 63 740.00 | 30 054.00 | 93 794.00 |
VN Other taxes, similar payments | 2 990.00 | 2 990.00 | | 2 990.00 |
VQ Other Taxes, Duties, and Similar Debts | 917.00 | 917.00 | | 917.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 638 452.00 | 601 798.00 | 36 654.00 | 638 452.00 |
VW VAT | 2 589.00 | 2 589.00 | | 2 589.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 391.00 | 33 391.00 | | 33 391.00 |
