| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 1 020.00 | | 1 020.00 | 1 020.00 |
BJ TOTAL (I) | 1 129 569.00 | | 1 129 569.00 | 1 129 569.00 |
BZ Other receivables | 95 370.00 | | 95 370.00 | 95 370.00 |
CF Cash and cash equivalents | 78 702.00 | | 78 702.00 | 78 702.00 |
CH Prepaid expenses | 5 570.00 | | 5 570.00 | 5 570.00 |
CJ TOTAL (II) | 179 643.00 | | 179 643.00 | 179 643.00 |
CO Grand total (0 to V) | 1 309 212.00 | | 1 309 212.00 | 1 309 212.00 |
CU Other investments | 1 128 549.00 | | 1 128 549.00 | 1 128 549.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 130 000.00 | 130 000.00 | | 130 000.00 |
DD Legal reserve (1) | 13 000.00 | 9 745.00 | | 13 000.00 |
DG Other reserves | 284 333.00 | 172 152.00 | | 284 333.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 142 439.00 | 128 436.00 | | 142 439.00 |
DK Regulated provisions | 5 709.00 | 4 394.00 | | 5 709.00 |
DL TOTAL (I) | 575 481.00 | 444 727.00 | | 575 481.00 |
DU Loans and Debts from Credit Institutions (3) | 445 241.00 | 668 431.00 | | 445 241.00 |
DV Miscellaneous Loans and Financial Debts (4) | 272 961.00 | 225 187.00 | | 272 961.00 |
DW Advances and down payments received on current orders | 528.00 | 515.00 | | 528.00 |
DX Trade payables and related accounts | 2 841.00 | 4 425.00 | | 2 841.00 |
DY Tax and social security liabilities | 12 160.00 | 12 400.00 | | 12 160.00 |
EC TOTAL (IV) | 733 731.00 | 910 958.00 | | 733 731.00 |
EE Grand total (I to V) | 1 309 212.00 | 1 355 685.00 | | 1 309 212.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 78 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 784.00 | |
FR Total operating income (I) | | | 86 784.00 | |
FW Other purchases and external expenses | | | 8 911.00 | |
FX Taxes, duties, and similar payments | | | 4 077.00 | |
FY Salaries and Wages | | | 40 656.00 | |
FZ Social Security Contributions | | | 20 985.00 | |
GF Total Operating Expenses (II) | | | 74 629.00 | |
GG - OPERATING RESULT (I - II) | | | 12 155.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 000.00 | |
GL Other interest and similar income | | | 17.00 | |
GP Total financial income (V) | | | 150 017.00 | |
GR Interest and similar expenses | | | 22 199.00 | |
GU Total financial expenses (VI) | | | 22 199.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 127 818.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 139 973.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 315.00 | 1 315.00 | | 1 315.00 |
HH Total exceptional expenses (VIII) | 1 315.00 | 1 315.00 | | 1 315.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 315.00 | -1 315.00 | | -1 315.00 |
HK Income tax | -3 781.00 | -10 782.00 | | -3 781.00 |
HL TOTAL REVENUE (I + III + V + VII) | 236 801.00 | 218 125.00 | | 236 801.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 94 362.00 | 89 689.00 | | 94 362.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 142 439.00 | 128 436.00 | | 142 439.00 |
| |
| 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 | 1 129 569.00 | | | 1 129 569.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 129 569.00 | |
I4 DECREASES Grand Total | | | 1 129 569.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 129 569.00 | | | 1 129 569.00 |
| |
| 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 | 3 369.00 | 3 369.00 | | 3 369.00 |
8D Social Security and Other Social Organizations | 10 544.00 | 10 544.00 | | 10 544.00 |
8E Income Taxes | 16.00 | 16.00 | | 16.00 |
VB VAT | 326.00 | | | 326.00 |
VC Group and associates | 95 044.00 | | | 95 044.00 |
VH Loans with a maturity of more than one year at origin | 445 241.00 | 170 542.00 | 274 699.00 | 445 241.00 |
VI Group and Associates | 272 961.00 | 272 961.00 | | 272 961.00 |
VK Loans repaid during the year | 210 506.00 | | | 210 506.00 |
VQ Other Taxes, Duties, and Similar Debts | 440.00 | 440.00 | | 440.00 |
VS Prepaid expenses | 5 570.00 | | | 5 570.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 100 940.00 | 98 395.00 | 2 545.00 | 100 940.00 |
VW VAT | 1 160.00 | 1 160.00 | | 1 160.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 733 731.00 | 459 032.00 | 274 699.00 | 733 731.00 |
