| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 994.00 | | 994.00 | 994.00 |
BJ TOTAL (I) | 2 052 476.00 | | 2 052 476.00 | 2 052 476.00 |
BX Customers and related accounts | 177 537.00 | | 177 537.00 | 177 537.00 |
BZ Other receivables | 240.00 | | 240.00 | 240.00 |
CF Cash and cash equivalents | 14 934.00 | | 14 934.00 | 14 934.00 |
CJ TOTAL (II) | 192 711.00 | | 192 711.00 | 192 711.00 |
CO Grand total (0 to V) | 2 245 187.00 | | 2 245 187.00 | 2 245 187.00 |
CU Other investments | 2 051 482.00 | | 2 051 482.00 | 2 051 482.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 225 000.00 | 225 000.00 | | 225 000.00 |
DD Legal reserve (1) | 22 500.00 | 22 500.00 | | 22 500.00 |
DG Other reserves | 1 233 483.00 | 979 405.00 | | 1 233 483.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 272 251.00 | 254 078.00 | | 272 251.00 |
DL TOTAL (I) | 1 753 233.00 | 1 480 983.00 | | 1 753 233.00 |
DU Loans and Debts from Credit Institutions (3) | 247.00 | 245 267.00 | | 247.00 |
DV Miscellaneous Loans and Financial Debts (4) | 291 081.00 | 311 645.00 | | 291 081.00 |
DX Trade payables and related accounts | 1 440.00 | | | 1 440.00 |
DY Tax and social security liabilities | 199 186.00 | 64 664.00 | | 199 186.00 |
EA Other liabilities | | 6 247.00 | | |
EC TOTAL (IV) | 491 953.00 | 627 822.00 | | 491 953.00 |
EE Grand total (I to V) | 2 245 187.00 | 2 108 805.00 | | 2 245 187.00 |
EG Accrued income and payables due within one year | 491 953.00 | 570.00 | | 491 953.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 365 065.00 | | 365 065.00 | 365 065.00 |
FJ Net sales | 365 065.00 | | 365 065.00 | 365 065.00 |
FR Total operating income (I) | | | 365 065.00 | |
FW Other purchases and external expenses | | | 5 765.00 | |
FX Taxes, duties, and similar payments | | | 1 640.00 | |
FY Salaries and Wages | | | 325 145.00 | |
GF Total Operating Expenses (II) | | | 332 551.00 | |
GG - OPERATING RESULT (I - II) | | | 32 515.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 255 000.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 255 011.00 | |
GR Interest and similar expenses | | | 8 136.00 | |
GU Total financial expenses (VI) | | | 8 136.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 246 875.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 279 390.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 077.00 | | |
HH Total exceptional expenses (VIII) | | 1 077.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 077.00 | | |
HK Income tax | 7 139.00 | 633.00 | | 7 139.00 |
HL TOTAL REVENUE (I + III + V + VII) | 620 076.00 | 432 669.00 | | 620 076.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 347 826.00 | 178 592.00 | | 347 826.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 272 251.00 | 254 078.00 | | 272 251.00 |
| |
| 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 | 2 052 476.00 | | | 2 052 476.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 052 476.00 | |
I4 DECREASES Grand Total | | | 2 052 476.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 052 476.00 | | | 2 052 476.00 |
| |
| 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 | -2 406.00 | -2 406.00 | | -2 406.00 |
8B Suppliers and Related Accounts | 1 440.00 | 1 440.00 | | 1 440.00 |
8D Social Security and Other Social Organizations | 30 872.00 | 30 872.00 | | 30 872.00 |
8E Income Taxes | 129 998.00 | 129 998.00 | | 129 998.00 |
UX Other trade receivables | 177 537.00 | 177 537.00 | | 177 537.00 |
VB VAT | 240.00 | 240.00 | | 240.00 |
VG Loans with a maturity of up to one year at origin | 247.00 | 247.00 | | 247.00 |
VI Group and Associates | 293 486.00 | 293 486.00 | | 293 486.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 640.00 | 1 640.00 | | 1 640.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 177 777.00 | 177 777.00 | | 177 777.00 |
VW VAT | 36 676.00 | 36 676.00 | | 36 676.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 491 953.00 | 491 953.00 | | 491 953.00 |
