| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 134 332.00 | | 134 332.00 | 134 332.00 |
BX Customers and related accounts | 15 112.00 | | 15 112.00 | 15 112.00 |
BZ Other receivables | 48 195.00 | | 48 195.00 | 48 195.00 |
CF Cash and cash equivalents | 6 057.00 | | 6 057.00 | 6 057.00 |
CJ TOTAL (II) | 69 364.00 | | 69 364.00 | 69 364.00 |
CO Grand total (0 to V) | 203 696.00 | | 203 696.00 | 203 696.00 |
CU Other investments | 134 332.00 | | 134 332.00 | 134 332.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 116 407.00 | 106 462.00 | | 116 407.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 727.00 | 9 945.00 | | 20 727.00 |
DL TOTAL (I) | 148 134.00 | 127 407.00 | | 148 134.00 |
DU Loans and Debts from Credit Institutions (3) | | 20 000.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 27 644.00 | | | 27 644.00 |
DX Trade payables and related accounts | 6 180.00 | 15 071.00 | | 6 180.00 |
DY Tax and social security liabilities | 21 738.00 | 32 098.00 | | 21 738.00 |
EA Other liabilities | | 9 010.00 | | |
EC TOTAL (IV) | 55 562.00 | 76 179.00 | | 55 562.00 |
EE Grand total (I to V) | 203 696.00 | 203 585.00 | | 203 696.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 123 710.00 | | 123 710.00 | 123 710.00 |
FJ Net sales | 123 710.00 | | 123 710.00 | 123 710.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 123 710.00 | |
FS Purchases of goods (including customs duties) | | | | |
FW Other purchases and external expenses | | | 35 509.00 | |
FX Taxes, duties, and similar payments | | | 4 690.00 | |
FY Salaries and Wages | | | 27 689.00 | |
FZ Social Security Contributions | | | 16 863.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 84 751.00 | |
GG - OPERATING RESULT (I - II) | | | 38 959.00 | |
GR Interest and similar expenses | | | 447.00 | |
GU Total financial expenses (VI) | | | 447.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -447.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 511.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | | | 1.00 |
HK Income tax | 17 785.00 | 12 077.00 | | 17 785.00 |
HL TOTAL REVENUE (I + III + V + VII) | 123 711.00 | 170 976.00 | | 123 711.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 102 984.00 | 161 032.00 | | 102 984.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 727.00 | 9 945.00 | | 20 727.00 |
| |
| 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 | 134 332.00 | | | 134 332.00 |
I3 DECREASES Total Financial Fixed Assets | | | 134 332.00 | |
I4 DECREASES Grand Total | | | 134 332.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 134 332.00 | | | 134 332.00 |
| |
| 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 | 6 180.00 | 6 180.00 | | 6 180.00 |
8C Staff and Related Accounts | 2 500.00 | 2 500.00 | | 2 500.00 |
8D Social Security and Other Social Organizations | 4 909.00 | 4 909.00 | | 4 909.00 |
8E Income Taxes | 5 708.00 | 5 708.00 | | 5 708.00 |
UX Other trade receivables | 13 312.00 | 13 312.00 | | 13 312.00 |
VA Doubtful or disputed receivables | 1 800.00 | 1 800.00 | | 1 800.00 |
VB VAT | 883.00 | 883.00 | | 883.00 |
VC Group and associates | 47 312.00 | 47 312.00 | | 47 312.00 |
VI Group and Associates | 27 644.00 | 27 644.00 | | 27 644.00 |
VK Loans repaid during the year | 20 000.00 | | | 20 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 659.00 | 4 659.00 | | 4 659.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 63 307.00 | 63 307.00 | | 63 307.00 |
VW VAT | 3 962.00 | 3 962.00 | | 3 962.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 55 562.00 | 55 562.00 | | 55 562.00 |
