| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 34 000.00 | 15 532.00 | 18 467.00 | 34 000.00 |
BJ TOTAL (I) | 714 000.00 | 15 532.00 | 698 467.00 | 714 000.00 |
BX Customers and related accounts | 58 122.00 | | 58 122.00 | 58 122.00 |
BZ Other receivables | 11 046.00 | | 11 046.00 | 11 046.00 |
CF Cash and cash equivalents | 22 379.00 | | 22 379.00 | 22 379.00 |
CH Prepaid expenses | 9 987.00 | | 9 987.00 | 9 987.00 |
CJ TOTAL (II) | 101 534.00 | | 101 534.00 | 101 534.00 |
CO Grand total (0 to V) | 815 534.00 | 15 532.00 | 800 002.00 | 815 534.00 |
CU Other investments | 680 000.00 | | 680 000.00 | 680 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -1 705.00 | | | -1 705.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 427.00 | -1 705.00 | | 24 427.00 |
DL TOTAL (I) | 23 722.00 | -705.00 | | 23 722.00 |
DU Loans and Debts from Credit Institutions (3) | 557 403.00 | 638 981.00 | | 557 403.00 |
DV Miscellaneous Loans and Financial Debts (4) | 187 586.00 | 78 279.00 | | 187 586.00 |
DX Trade payables and related accounts | 8 376.00 | 5 393.00 | | 8 376.00 |
DY Tax and social security liabilities | 22 870.00 | 16 516.00 | | 22 870.00 |
EA Other liabilities | 43.00 | 43.00 | | 43.00 |
EB Prepaid income (2) | | 2 196.00 | | |
EC TOTAL (IV) | 776 279.00 | 741 411.00 | | 776 279.00 |
EE Grand total (I to V) | 800 002.00 | 740 705.00 | | 800 002.00 |
EG Accrued income and payables due within one year | 301 469.00 | 184 186.00 | | 301 469.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 117 026.00 | | 117 026.00 | 117 026.00 |
FJ Net sales | 117 026.00 | | 117 026.00 | 117 026.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 543.00 | |
FR Total operating income (I) | | | 132 570.00 | |
FW Other purchases and external expenses | | | 11 350.00 | |
FX Taxes, duties, and similar payments | | | 1 401.00 | |
FY Salaries and Wages | | | 51 590.00 | |
FZ Social Security Contributions | | | 18 682.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 500.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 91 529.00 | |
GG - OPERATING RESULT (I - II) | | | 41 040.00 | |
GR Interest and similar expenses | | | 8 293.00 | |
GU Total financial expenses (VI) | | | 8 293.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 293.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 747.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 228.00 | 12.00 | | 228.00 |
HH Total exceptional expenses (VIII) | 228.00 | 12.00 | | 228.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -228.00 | -12.00 | | -228.00 |
HK Income tax | 8 091.00 | 442.00 | | 8 091.00 |
HL TOTAL REVENUE (I + III + V + VII) | 132 570.00 | 136 108.00 | | 132 570.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 108 142.00 | 137 814.00 | | 108 142.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 427.00 | -1 705.00 | | 24 427.00 |
| |
| 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 | 714 000.00 | | | 714 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 680 000.00 | |
I4 DECREASES Grand Total | | | 714 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 34 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 34 000.00 | | | 34 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 680 000.00 | | | 680 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 033.00 | 8 500.00 | | 7 033.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 033.00 | 8 500.00 | | 7 033.00 |
| |
| 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 | 8 376.00 | 8 376.00 | | 8 376.00 |
8C Staff and Related Accounts | 2 828.00 | 2 828.00 | | 2 828.00 |
8D Social Security and Other Social Organizations | 4 228.00 | 4 228.00 | | 4 228.00 |
8E Income Taxes | 612.00 | 612.00 | | 612.00 |
8K Other liabilities (including liabilities related to repo transactions) | 43.00 | 43.00 | | 43.00 |
UX Other trade receivables | 58 123.00 | 58 123.00 | | 58 123.00 |
VB VAT | 4 962.00 | 4 962.00 | | 4 962.00 |
VG Loans with a maturity of up to one year at origin | 178.00 | 178.00 | | 178.00 |
VH Loans with a maturity of more than one year at origin | 557 225.00 | 82 414.00 | 474 811.00 | 557 225.00 |
VI Group and Associates | 187 586.00 | 187 586.00 | | 187 586.00 |
VK Loans repaid during the year | 81 563.00 | | | 81 563.00 |
VM Income taxes | 6 084.00 | 6 084.00 | | 6 084.00 |
VQ Other Taxes, Duties, and Similar Debts | 951.00 | 951.00 | | 951.00 |
VS Prepaid expenses | 9 987.00 | 9 987.00 | | 9 987.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 79 156.00 | 79 156.00 | | 79 156.00 |
VW VAT | 14 252.00 | 14 252.00 | | 14 252.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 776 280.00 | 301 469.00 | 474 811.00 | 776 280.00 |
