| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 615 846.00 | | 615 846.00 | 615 846.00 |
BX Customers and related accounts | 88 800.00 | | 88 800.00 | 88 800.00 |
BZ Other receivables | 212 024.00 | | 212 024.00 | 212 024.00 |
CF Cash and cash equivalents | 58 365.00 | | 58 365.00 | 58 365.00 |
CH Prepaid expenses | 3 067.00 | | 3 067.00 | 3 067.00 |
CJ TOTAL (II) | 362 257.00 | | 362 257.00 | 362 257.00 |
CO Grand total (0 to V) | 978 103.00 | | 978 103.00 | 978 103.00 |
CU Other investments | 615 846.00 | | 615 846.00 | 615 846.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 231 625.00 | 231 625.00 | | 231 625.00 |
DD Legal reserve (1) | 23 162.00 | 23 162.00 | | 23 162.00 |
DG Other reserves | 552 051.00 | 499 958.00 | | 552 051.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 89 702.00 | 52 093.00 | | 89 702.00 |
DK Regulated provisions | 20 226.00 | 20 226.00 | | 20 226.00 |
DL TOTAL (I) | 916 768.00 | 827 065.00 | | 916 768.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 754.00 | 36 140.00 | | 43 754.00 |
DX Trade payables and related accounts | 825.00 | 985.00 | | 825.00 |
DY Tax and social security liabilities | 16 756.00 | 20 626.00 | | 16 756.00 |
EC TOTAL (IV) | 61 335.00 | 57 751.00 | | 61 335.00 |
EE Grand total (I to V) | 978 103.00 | 884 816.00 | | 978 103.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 169 000.00 | | 169 000.00 | 169 000.00 |
FJ Net sales | 169 000.00 | | 169 000.00 | 169 000.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 169 002.00 | |
FW Other purchases and external expenses | | | 16 184.00 | |
FX Taxes, duties, and similar payments | | | 655.00 | |
FY Salaries and Wages | | | 126 247.00 | |
GF Total Operating Expenses (II) | | | 143 087.00 | |
GG - OPERATING RESULT (I - II) | | | 25 914.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 73 840.00 | |
GP Total financial income (V) | | | 73 840.00 | |
GR Interest and similar expenses | | | 166.00 | |
GU Total financial expenses (VI) | | | 166.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 73 674.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 99 588.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 9 886.00 | 6 067.00 | | 9 886.00 |
HL TOTAL REVENUE (I + III + V + VII) | 242 842.00 | 199 960.00 | | 242 842.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 153 139.00 | 147 867.00 | | 153 139.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 89 702.00 | 52 093.00 | | 89 702.00 |
HP References: Equipment leasing | 12 730.00 | | | 12 730.00 |
| |
| 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 | 613 846.00 | | 2 000.00 | 613 846.00 |
I3 DECREASES Total Financial Fixed Assets | | | 615 846.00 | |
I4 DECREASES Grand Total | | | 615 846.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 613 846.00 | | 2 000.00 | 613 846.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 20 226.00 | | | 20 226.00 |
7C Grand total | 20 226.00 | | | 20 226.00 |
| |
| 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 | 825.00 | 825.00 | | 825.00 |
UX Other trade receivables | 88 800.00 | | | 88 800.00 |
VB VAT | 138.00 | | | 138.00 |
VC Group and associates | 194 913.00 | | | 194 913.00 |
VI Group and Associates | 43 754.00 | 43 754.00 | | 43 754.00 |
VM Income taxes | 16 974.00 | | | 16 974.00 |
VQ Other Taxes, Duties, and Similar Debts | 508.00 | 508.00 | | 508.00 |
VS Prepaid expenses | 3 067.00 | | | 3 067.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 303 892.00 | 303 892.00 | | 303 892.00 |
VW VAT | 16 248.00 | 16 248.00 | | 16 248.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 61 336.00 | 61 336.00 | | 61 336.00 |
