| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 862 740.00 | | 862 740.00 | 862 740.00 |
BZ Other receivables | 29 241.00 | | 29 241.00 | 29 241.00 |
CF Cash and cash equivalents | 275.00 | | 275.00 | 275.00 |
CH Prepaid expenses | 781.00 | | 781.00 | 781.00 |
CJ TOTAL (II) | 30 297.00 | | 30 297.00 | 30 297.00 |
CO Grand total (0 to V) | 893 038.00 | | 893 038.00 | 893 038.00 |
CU Other investments | 862 740.00 | | 862 740.00 | 862 740.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 421 000.00 | 421 000.00 | | 421 000.00 |
DD Legal reserve (1) | 42 100.00 | 42 100.00 | | 42 100.00 |
DG Other reserves | 105 799.00 | 64 803.00 | | 105 799.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 836.00 | 40 997.00 | | 42 836.00 |
DK Regulated provisions | 10 134.00 | 7 841.00 | | 10 134.00 |
DL TOTAL (I) | 621 869.00 | 576 740.00 | | 621 869.00 |
DU Loans and Debts from Credit Institutions (3) | 105 279.00 | 155 230.00 | | 105 279.00 |
DV Miscellaneous Loans and Financial Debts (4) | 149 167.00 | 119 955.00 | | 149 167.00 |
DX Trade payables and related accounts | 2 948.00 | 2 707.00 | | 2 948.00 |
DY Tax and social security liabilities | 11 875.00 | 10 367.00 | | 11 875.00 |
EA Other liabilities | 1 900.00 | 41 533.00 | | 1 900.00 |
EC TOTAL (IV) | 271 169.00 | 329 792.00 | | 271 169.00 |
EE Grand total (I to V) | 893 038.00 | 906 532.00 | | 893 038.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 129 600.00 | | 129 600.00 | 129 600.00 |
FJ Net sales | 129 600.00 | | 129 600.00 | 129 600.00 |
FR Total operating income (I) | | | 129 600.00 | |
FW Other purchases and external expenses | | | 16 007.00 | |
FX Taxes, duties, and similar payments | | | 6 963.00 | |
FY Salaries and Wages | | | 87 677.00 | |
FZ Social Security Contributions | | | 38 139.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 148 794.00 | |
GG - OPERATING RESULT (I - II) | | | -19 194.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 59 453.00 | |
GP Total financial income (V) | | | 59 453.00 | |
GR Interest and similar expenses | | | 7 578.00 | |
GU Total financial expenses (VI) | | | 7 578.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 51 875.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 681.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 33.00 | | | 33.00 |
HD Total exceptional income (VII) | 33.00 | | | 33.00 |
HE Exceptional expenses on management operations | 262.00 | | | 262.00 |
HG Exceptional depreciation and provisions | 2 293.00 | 2 293.00 | | 2 293.00 |
HH Total exceptional expenses (VIII) | 2 555.00 | 2 293.00 | | 2 555.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 522.00 | -2 293.00 | | -2 522.00 |
HK Income tax | -12 677.00 | -14 814.00 | | -12 677.00 |
HL TOTAL REVENUE (I + III + V + VII) | 189 086.00 | 191 698.00 | | 189 086.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 146 250.00 | 150 701.00 | | 146 250.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 836.00 | 40 997.00 | | 42 836.00 |
| |
| 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 | 862 740.00 | | | 862 740.00 |
I3 DECREASES Total Financial Fixed Assets | | | 862 740.00 | |
I4 DECREASES Grand Total | | | 862 740.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 862 740.00 | | | 862 740.00 |
| |
| 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 | 2 948.00 | 2 948.00 | | 2 948.00 |
8D Social Security and Other Social Organizations | 2 985.00 | 2 985.00 | | 2 985.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 900.00 | 1 900.00 | | 1 900.00 |
VB VAT | 652.00 | | | 652.00 |
VH Loans with a maturity of more than one year at origin | 105 279.00 | 51 723.00 | 53 556.00 | 105 279.00 |
VI Group and Associates | 149 167.00 | 149 167.00 | | 149 167.00 |
VK Loans repaid during the year | 49 951.00 | | | 49 951.00 |
VM Income taxes | 27 056.00 | | | 27 056.00 |
VP Miscellaneous | 1 533.00 | | | 1 533.00 |
VS Prepaid expenses | 781.00 | | | 781.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 022.00 | 30 022.00 | | 30 022.00 |
VW VAT | 8 890.00 | 8 890.00 | | 8 890.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 271 169.00 | 217 613.00 | 53 556.00 | 271 169.00 |
