| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 292.00 | | 1 292.00 | 1 292.00 |
BJ TOTAL (I) | 344 492.00 | | 344 492.00 | 344 492.00 |
BX Customers and related accounts | 12 088.00 | | 12 088.00 | 12 088.00 |
BZ Other receivables | 178 838.00 | | 178 838.00 | 178 838.00 |
CH Prepaid expenses | 1 929.00 | | 1 929.00 | 1 929.00 |
CJ TOTAL (II) | 192 855.00 | | 192 855.00 | 192 855.00 |
CO Grand total (0 to V) | 537 347.00 | | 537 347.00 | 537 347.00 |
CU Other investments | 343 200.00 | | 343 200.00 | 343 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 168 200.00 | 168 200.00 | | 168 200.00 |
DD Legal reserve (1) | 13 823.00 | 13 647.00 | | 13 823.00 |
DG Other reserves | 262 643.00 | 259 285.00 | | 262 643.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 284.00 | 3 535.00 | | 2 284.00 |
DL TOTAL (I) | 446 950.00 | 444 666.00 | | 446 950.00 |
DU Loans and Debts from Credit Institutions (3) | 630.00 | 767.00 | | 630.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 185.00 | 5 410.00 | | 14 185.00 |
DX Trade payables and related accounts | 5 328.00 | 4 979.00 | | 5 328.00 |
DY Tax and social security liabilities | 70 254.00 | 42 185.00 | | 70 254.00 |
EC TOTAL (IV) | 90 397.00 | 53 341.00 | | 90 397.00 |
EE Grand total (I to V) | 537 347.00 | 498 008.00 | | 537 347.00 |
EG Accrued income and payables due within one year | 90 397.00 | 53 341.00 | | 90 397.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 630.00 | 767.00 | | 630.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 128 896.00 | | 128 896.00 | 128 896.00 |
FJ Net sales | 128 896.00 | | 128 896.00 | 128 896.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 798.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 129 695.00 | |
FW Other purchases and external expenses | | | 11 246.00 | |
FX Taxes, duties, and similar payments | | | 11 602.00 | |
FY Salaries and Wages | | | 77 948.00 | |
FZ Social Security Contributions | | | 27 771.00 | |
GB Operating Expenses - Provisions | | | 13.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 128 567.00 | |
GG - OPERATING RESULT (I - II) | | | 1 128.00 | |
GL Other interest and similar income | | | 1 155.00 | |
GP Total financial income (V) | | | 1 155.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 155.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 284.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 798.00 | 1 494.00 | | 798.00 |
A2 TOTAL ASSETS | 27 771.00 | 29 350.00 | | 27 771.00 |
HL TOTAL REVENUE (I + III + V + VII) | 130 850.00 | 149 466.00 | | 130 850.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 128 567.00 | 145 931.00 | | 128 567.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 284.00 | 3 535.00 | | 2 284.00 |
| |
| 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 | 344 492.00 | | | 344 492.00 |
I3 DECREASES Total Financial Fixed Assets | | | 344 492.00 | |
I4 DECREASES Grand Total | | | 344 492.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 344 492.00 | | | 344 492.00 |
| |
| 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 | 5 328.00 | 5 328.00 | | 5 328.00 |
8D Social Security and Other Social Organizations | 23 560.00 | 23 560.00 | | 23 560.00 |
8E Income Taxes | 27 459.00 | 27 459.00 | | 27 459.00 |
UT Other financial assets | 1 292.00 | | 1 292.00 | 1 292.00 |
UX Other trade receivables | 12 088.00 | 12 088.00 | | 12 088.00 |
VB VAT | 865.00 | 865.00 | | 865.00 |
VC Group and associates | 177 973.00 | 177 973.00 | | 177 973.00 |
VG Loans with a maturity of up to one year at origin | 630.00 | 630.00 | | 630.00 |
VI Group and Associates | 14 185.00 | 14 185.00 | | 14 185.00 |
VS Prepaid expenses | 1 929.00 | 1 929.00 | | 1 929.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 194 147.00 | 192 855.00 | 1 292.00 | 194 147.00 |
VW VAT | 19 235.00 | 19 235.00 | | 19 235.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 90 397.00 | 90 397.00 | | 90 397.00 |
