| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 7 038 937.00 | 1 510 000.00 | 5 528 937.00 | 7 038 937.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 456 221.00 | | 456 221.00 | 456 221.00 |
CJ TOTAL (II) | 456 221.00 | | 456 221.00 | 456 221.00 |
CO Grand total (0 to V) | 7 495 159.00 | 1 510 000.00 | 5 985 159.00 | 7 495 159.00 |
CU Other investments | 7 038 937.00 | 1 510 000.00 | 5 528 937.00 | 7 038 937.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 306 370.00 | 5 306 370.00 | | 5 306 370.00 |
DD Legal reserve (1) | 51 996.00 | 36 420.00 | | 51 996.00 |
DH Retained earnings | 65 225.00 | 34 582.00 | | 65 225.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 277 019.00 | 311 537.00 | | 277 019.00 |
DL TOTAL (I) | 5 700 610.00 | 5 688 909.00 | | 5 700 610.00 |
DV Miscellaneous Loans and Financial Debts (4) | 281 904.00 | 284 365.00 | | 281 904.00 |
DX Trade payables and related accounts | 2 645.00 | 2 221.00 | | 2 645.00 |
EC TOTAL (IV) | 284 549.00 | 286 586.00 | | 284 549.00 |
EE Grand total (I to V) | 5 985 159.00 | 5 975 495.00 | | 5 985 159.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 694.00 | |
FX Taxes, duties, and similar payments | | | 171.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 866.00 | |
GG - OPERATING RESULT (I - II) | | | -1 865.00 | |
GH Attributed profit or transferred loss (III) | | | 456 104.00 | |
GI Supported loss or transferred profit (IV) | | | 72 554.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 49 814.00 | |
GP Total financial income (V) | | | 49 814.00 | |
GR Interest and similar expenses | | | 1 943.00 | |
GU Total financial expenses (VI) | | | 1 943.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 47 871.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 429 556.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 5 027.00 | | | 5 027.00 |
HH Total exceptional expenses (VIII) | 5 027.00 | | | 5 027.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 027.00 | | | -5 027.00 |
HK Income tax | 147 510.00 | 143 864.00 | | 147 510.00 |
HL TOTAL REVENUE (I + III + V + VII) | 505 919.00 | 535 573.00 | | 505 919.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 228 900.00 | 224 036.00 | | 228 900.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 277 019.00 | 311 537.00 | | 277 019.00 |
| |
| 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 | 7 038 937.00 | | | 7 038 937.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 038 937.00 | |
I4 DECREASES Grand Total | | | 7 038 937.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 038 937.00 | | | 7 038 937.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 510 000.00 | | | 1 510 000.00 |
7C Grand total | 1 510 000.00 | | | 1 510 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 2 645.00 | 2 645.00 | | 2 645.00 |
VB VAT | 117.00 | | | 117.00 |
VC Group and associates | 456 104.00 | | | 456 104.00 |
VI Group and Associates | 281 904.00 | 76 201.00 | 205 703.00 | 281 904.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 456 221.00 | 456 221.00 | 80.00 | 456 221.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 284 549.00 | 78 846.00 | 205 703.00 | 284 549.00 |
