| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 38.00 | | 38.00 | 38.00 |
BH Other financial assets | 2 250.00 | | 2 250.00 | 2 250.00 |
BJ TOTAL (I) | 775 673.00 | | 775 673.00 | 775 673.00 |
BZ Other receivables | 2 782.00 | | 2 782.00 | 2 782.00 |
CD Marketable securities | 4 620.00 | | 4 620.00 | 4 620.00 |
CF Cash and cash equivalents | 1 110.00 | | 1 110.00 | 1 110.00 |
CH Prepaid expenses | 252.00 | | 252.00 | 252.00 |
CJ TOTAL (II) | 8 763.00 | | 8 763.00 | 8 763.00 |
CO Grand total (0 to V) | 784 437.00 | | 784 437.00 | 784 437.00 |
CP Shares due in less than one year | 2 250.00 | | | 2 250.00 |
CU Other investments | 773 385.00 | | 773 385.00 | 773 385.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DG Other reserves | 530 000.00 | 530 000.00 | | 530 000.00 |
DH Retained earnings | -8 317.00 | 850.00 | | -8 317.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 527.00 | -9 167.00 | | 10 527.00 |
DK Regulated provisions | 25 260.00 | 25 260.00 | | 25 260.00 |
DL TOTAL (I) | 645 471.00 | 634 943.00 | | 645 471.00 |
DU Loans and Debts from Credit Institutions (3) | 35 711.00 | 81 975.00 | | 35 711.00 |
DV Miscellaneous Loans and Financial Debts (4) | 85 455.00 | 66 954.00 | | 85 455.00 |
DX Trade payables and related accounts | 1 817.00 | 1 492.00 | | 1 817.00 |
DY Tax and social security liabilities | 14 762.00 | 14 660.00 | | 14 762.00 |
EA Other liabilities | 1 220.00 | 1 220.00 | | 1 220.00 |
EC TOTAL (IV) | 138 966.00 | 166 300.00 | | 138 966.00 |
EE Grand total (I to V) | 784 437.00 | 801 244.00 | | 784 437.00 |
EG Accrued income and payables due within one year | 138 966.00 | 130 589.00 | | 138 966.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 62.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 84 000.00 | | 84 000.00 | 84 000.00 |
FJ Net sales | 84 000.00 | | 84 000.00 | 84 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 492.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 85 493.00 | |
FW Other purchases and external expenses | | | 13 519.00 | |
FX Taxes, duties, and similar payments | | | 1 513.00 | |
FY Salaries and Wages | | | 38 960.00 | |
FZ Social Security Contributions | | | 18 371.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 72 364.00 | |
GG - OPERATING RESULT (I - II) | | | 13 129.00 | |
GR Interest and similar expenses | | | 2 767.00 | |
GU Total financial expenses (VI) | | | 2 767.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 767.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 361.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 492.00 | 3 450.00 | | 1 492.00 |
HA Exceptional income from management transactions | 6 000.00 | | | 6 000.00 |
HD Total exceptional income (VII) | 6 000.00 | | | 6 000.00 |
HE Exceptional expenses on management operations | 788.00 | | | 788.00 |
HG Exceptional depreciation and provisions | | 2 526.00 | | |
HH Total exceptional expenses (VIII) | 788.00 | 2 526.00 | | 788.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 212.00 | -2 526.00 | | 5 212.00 |
HK Income tax | 5 046.00 | -1 670.00 | | 5 046.00 |
HL TOTAL REVENUE (I + III + V + VII) | 91 493.00 | 75 450.00 | | 91 493.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 80 966.00 | 84 617.00 | | 80 966.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 527.00 | -9 167.00 | | 10 527.00 |
HP References: Equipment leasing | 979.00 | | | 979.00 |
| |
| 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 | 775 673.00 | | | 775 673.00 |
I3 DECREASES Total Financial Fixed Assets | | | 775 673.00 | |
I4 DECREASES Grand Total | | | 775 673.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 775 673.00 | | | 775 673.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 25 260.00 | | | 25 260.00 |
7C Grand total | 25 260.00 | | | 25 260.00 |
| |
| 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 | 1 817.00 | 1 817.00 | | 1 817.00 |
8C Staff and Related Accounts | 2 752.00 | 2 752.00 | | 2 752.00 |
8D Social Security and Other Social Organizations | 6 880.00 | 6 880.00 | | 6 880.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 220.00 | 1 220.00 | | 1 220.00 |
UT Other financial assets | 2 250.00 | 2 250.00 | | 2 250.00 |
UY Staff and related accounts | 290.00 | | | 290.00 |
VB VAT | 200.00 | | | 200.00 |
VH Loans with a maturity of more than one year at origin | 35 711.00 | 35 711.00 | | 35 711.00 |
VI Group and Associates | 85 455.00 | 85 455.00 | | 85 455.00 |
VK Loans repaid during the year | 46 202.00 | | | 46 202.00 |
VM Income taxes | 2 292.00 | | | 2 292.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 372.00 | 1 372.00 | | 1 372.00 |
VS Prepaid expenses | 252.00 | | | 252.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 284.00 | 5 284.00 | | 5 284.00 |
VW VAT | 3 758.00 | 3 758.00 | | 3 758.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 138 966.00 | 138 966.00 | | 138 966.00 |
