| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 500.00 | | 1 500.00 | 1 500.00 |
BJ TOTAL (I) | 668 181.00 | | 668 181.00 | 668 181.00 |
BX Customers and related accounts | 33 493.00 | | 33 493.00 | 33 493.00 |
BZ Other receivables | 108.00 | | 108.00 | 108.00 |
CF Cash and cash equivalents | 284.00 | | 284.00 | 284.00 |
CJ TOTAL (II) | 33 885.00 | | 33 885.00 | 33 885.00 |
CO Grand total (0 to V) | 702 066.00 | | 702 066.00 | 702 066.00 |
CU Other investments | 666 681.00 | | 666 681.00 | 666 681.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 34 333.00 | | | 34 333.00 |
DD Legal reserve (1) | 3 433.00 | | | 3 433.00 |
DG Other reserves | 319 947.00 | | | 319 947.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 029.00 | | | 6 029.00 |
DL TOTAL (I) | 363 742.00 | | | 363 742.00 |
DU Loans and Debts from Credit Institutions (3) | 21 984.00 | | | 21 984.00 |
DV Miscellaneous Loans and Financial Debts (4) | 145.00 | | | 145.00 |
DX Trade payables and related accounts | 642.00 | | | 642.00 |
DY Tax and social security liabilities | 155 213.00 | | | 155 213.00 |
EA Other liabilities | 160 340.00 | | | 160 340.00 |
EC TOTAL (IV) | 338 324.00 | | | 338 324.00 |
EE Grand total (I to V) | 702 066.00 | | | 702 066.00 |
EG Accrued income and payables due within one year | 338 324.00 | | | 338 324.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 175 519.00 | | 175 519.00 | 175 519.00 |
FJ Net sales | 175 519.00 | | 175 519.00 | 175 519.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 094.00 | |
FR Total operating income (I) | | | 180 613.00 | |
FW Other purchases and external expenses | | | 10 295.00 | |
FX Taxes, duties, and similar payments | | | 330.00 | |
FY Salaries and Wages | | | 156 537.00 | |
GF Total Operating Expenses (II) | | | 167 161.00 | |
GG - OPERATING RESULT (I - II) | | | 13 452.00 | |
GR Interest and similar expenses | | | 5 239.00 | |
GU Total financial expenses (VI) | | | 5 239.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 239.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 213.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 094.00 | | | 5 094.00 |
HE Exceptional expenses on management operations | 602.00 | | | 602.00 |
HH Total exceptional expenses (VIII) | 602.00 | | | 602.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -602.00 | | | -602.00 |
HK Income tax | 1 582.00 | | | 1 582.00 |
HL TOTAL REVENUE (I + III + V + VII) | 180 613.00 | | | 180 613.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 174 584.00 | | | 174 584.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 029.00 | | | 6 029.00 |
| |
| 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 | 145.00 | 145.00 | | 145.00 |
8B Suppliers and Related Accounts | 642.00 | 642.00 | | 642.00 |
8D Social Security and Other Social Organizations | 155 213.00 | 155 213.00 | | 155 213.00 |
8K Other liabilities (including liabilities related to repo transactions) | 160 340.00 | 160 340.00 | | 160 340.00 |
UT Other financial assets | 1 500.00 | | 1 500.00 | 1 500.00 |
VG Loans with a maturity of up to one year at origin | 21 984.00 | 21 984.00 | | 21 984.00 |
VS Prepaid expenses | 33 600.00 | 33 600.00 | | 33 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 35 100.00 | 33 600.00 | 1 500.00 | 35 100.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 338 324.00 | 338 324.00 | | 338 324.00 |
