| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 638 129.00 | | 638 129.00 | 638 129.00 |
BX Customers and related accounts | 16 438.00 | | 16 438.00 | 16 438.00 |
BZ Other receivables | 719.00 | | 719.00 | 719.00 |
CF Cash and cash equivalents | 60 468.00 | | 60 468.00 | 60 468.00 |
CJ TOTAL (II) | 77 625.00 | | 77 625.00 | 77 625.00 |
CO Grand total (0 to V) | 715 754.00 | | 715 754.00 | 715 754.00 |
CU Other investments | 638 129.00 | | 638 129.00 | 638 129.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 284 838.00 | 208 314.00 | | 284 838.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 84 797.00 | 76 524.00 | | 84 797.00 |
DL TOTAL (I) | 375 135.00 | 290 338.00 | | 375 135.00 |
DU Loans and Debts from Credit Institutions (3) | 326 438.00 | 418 899.00 | | 326 438.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 489.00 | 1 793.00 | | 1 489.00 |
DX Trade payables and related accounts | 4 053.00 | 5 066.00 | | 4 053.00 |
DY Tax and social security liabilities | 8 640.00 | 6 990.00 | | 8 640.00 |
EC TOTAL (IV) | 340 620.00 | 432 748.00 | | 340 620.00 |
EE Grand total (I to V) | 715 754.00 | 723 086.00 | | 715 754.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 168 000.00 | | 168 000.00 | 168 000.00 |
FJ Net sales | 168 000.00 | | 168 000.00 | 168 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 18 949.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 186 950.00 | |
FS Purchases of goods (including customs duties) | | | | |
FW Other purchases and external expenses | | | 26 016.00 | |
FX Taxes, duties, and similar payments | | | 1 220.00 | |
FY Salaries and Wages | | | 92 856.00 | |
FZ Social Security Contributions | | | 3 162.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 123 257.00 | |
GG - OPERATING RESULT (I - II) | | | 63 693.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 39 000.00 | |
GL Other interest and similar income | | | 13.00 | |
GP Total financial income (V) | | | 39 013.00 | |
GR Interest and similar expenses | | | 4 197.00 | |
GU Total financial expenses (VI) | | | 4 197.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 34 816.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 98 509.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 134.00 | | | 134.00 |
HD Total exceptional income (VII) | 134.00 | | | 134.00 |
HE Exceptional expenses on management operations | | 316.00 | | |
HH Total exceptional expenses (VIII) | | 316.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 134.00 | -316.00 | | 134.00 |
HK Income tax | 13 846.00 | 11 281.00 | | 13 846.00 |
HL TOTAL REVENUE (I + III + V + VII) | 226 097.00 | 224 431.00 | | 226 097.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 141 300.00 | 147 907.00 | | 141 300.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 84 797.00 | 76 524.00 | | 84 797.00 |
| |
| 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 | 1 490.00 | 1 490.00 | | 1 490.00 |
8B Suppliers and Related Accounts | 4 053.00 | 4 053.00 | | 4 053.00 |
8D Social Security and Other Social Organizations | 8 639.00 | 8 639.00 | | 8 639.00 |
VG Loans with a maturity of up to one year at origin | 326 438.00 | 93 410.00 | 233 027.00 | 326 438.00 |
VS Prepaid expenses | 17 157.00 | 17 157.00 | | 17 157.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 157.00 | 17 157.00 | | 17 157.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 340 620.00 | 107 592.00 | 233 027.00 | 340 620.00 |
