| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 218 599.00 | | 218 599.00 | 218 599.00 |
BX Customers and related accounts | 11 943.00 | | 11 943.00 | 11 943.00 |
BZ Other receivables | 444.00 | | 444.00 | 444.00 |
CF Cash and cash equivalents | 55 359.00 | | 55 359.00 | 55 359.00 |
CJ TOTAL (II) | 67 746.00 | | 67 746.00 | 67 746.00 |
CO Grand total (0 to V) | 286 345.00 | | 286 345.00 | 286 345.00 |
CU Other investments | 218 599.00 | | 218 599.00 | 218 599.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 62 867.00 | 62 867.00 | | 62 867.00 |
DD Legal reserve (1) | 6 287.00 | 6 287.00 | | 6 287.00 |
DG Other reserves | 192 770.00 | 197 111.00 | | 192 770.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 164.00 | 1 946.00 | | 164.00 |
DL TOTAL (I) | 262 088.00 | 268 210.00 | | 262 088.00 |
DU Loans and Debts from Credit Institutions (3) | 3 613.00 | 12 075.00 | | 3 613.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 130.00 | 2 428.00 | | 1 130.00 |
DX Trade payables and related accounts | 2 664.00 | 2 664.00 | | 2 664.00 |
DY Tax and social security liabilities | 16 850.00 | 17 505.00 | | 16 850.00 |
EC TOTAL (IV) | 24 258.00 | 34 672.00 | | 24 258.00 |
EE Grand total (I to V) | 286 346.00 | 302 883.00 | | 286 346.00 |
EG Accrued income and payables due within one year | 24 258.00 | 31 059.00 | | 24 258.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 65 952.00 | | 65 952.00 | 65 952.00 |
FJ Net sales | 65 952.00 | | 65 952.00 | 65 952.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 592.00 | |
FR Total operating income (I) | | | 71 544.00 | |
FW Other purchases and external expenses | | | 15 305.00 | |
FX Taxes, duties, and similar payments | | | 5 072.00 | |
FY Salaries and Wages | | | 35 294.00 | |
FZ Social Security Contributions | | | 12 858.00 | |
GF Total Operating Expenses (II) | | | 68 529.00 | |
GG - OPERATING RESULT (I - II) | | | 3 016.00 | |
GR Interest and similar expenses | | | 284.00 | |
GU Total financial expenses (VI) | | | 284.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -284.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 732.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 592.00 | 6 376.00 | | 5 592.00 |
A2 TOTAL ASSETS | 12 858.00 | 14 039.00 | | 12 858.00 |
HK Income tax | 2 568.00 | 489.00 | | 2 568.00 |
HL TOTAL REVENUE (I + III + V + VII) | 71 544.00 | 72 101.00 | | 71 544.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 380.00 | 70 156.00 | | 71 380.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 164.00 | 1 946.00 | | 164.00 |
| |
| 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 | 218 599.00 | | | 218 599.00 |
I3 DECREASES Total Financial Fixed Assets | | | 218 599.00 | |
I4 DECREASES Grand Total | | | 218 599.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 218 599.00 | | | 218 599.00 |
| |
| 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 | 2 664.00 | 2 664.00 | | 2 664.00 |
8D Social Security and Other Social Organizations | 10 333.00 | 10 333.00 | | 10 333.00 |
8E Income Taxes | 2 568.00 | 2 568.00 | | 2 568.00 |
UX Other trade receivables | 11 943.00 | 11 943.00 | | 11 943.00 |
VB VAT | 444.00 | 444.00 | | 444.00 |
VH Loans with a maturity of more than one year at origin | 3 613.00 | 3 613.00 | | 3 613.00 |
VI Group and Associates | 1 130.00 | 1 130.00 | | 1 130.00 |
VK Loans repaid during the year | 8 462.00 | | | 8 462.00 |
VQ Other Taxes, Duties, and Similar Debts | 132.00 | 132.00 | | 132.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 387.00 | 12 387.00 | | 12 387.00 |
VW VAT | 3 817.00 | 3 817.00 | | 3 817.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 258.00 | 24 258.00 | | 24 258.00 |
