| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 147 242.00 | | 4 147 242.00 | 4 147 242.00 |
BZ Other receivables | 192 934.00 | | 192 934.00 | 192 934.00 |
CF Cash and cash equivalents | 338 155.00 | | 338 155.00 | 338 155.00 |
CJ TOTAL (II) | 531 088.00 | | 531 088.00 | 531 088.00 |
CO Grand total (0 to V) | 4 678 331.00 | | 4 678 331.00 | 4 678 331.00 |
CU Other investments | 4 147 242.00 | | 4 147 242.00 | 4 147 242.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 682 000.00 | 3 682 000.00 | | 3 682 000.00 |
DD Legal reserve (1) | 45 146.00 | 22 592.00 | | 45 146.00 |
DG Other reserves | 435 249.00 | 226 730.00 | | 435 249.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 504 879.00 | 451 073.00 | | 504 879.00 |
DL TOTAL (I) | 4 667 274.00 | 4 382 395.00 | | 4 667 274.00 |
DU Loans and Debts from Credit Institutions (3) | | 90.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 36.00 | | | 36.00 |
DX Trade payables and related accounts | 2 483.00 | 2 376.00 | | 2 483.00 |
DY Tax and social security liabilities | 8 538.00 | 21 535.00 | | 8 538.00 |
EC TOTAL (IV) | 11 057.00 | 24 001.00 | | 11 057.00 |
EE Grand total (I to V) | 4 678 331.00 | 4 406 396.00 | | 4 678 331.00 |
EG Accrued income and payables due within one year | 11 057.00 | 24 001.00 | | 11 057.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 505 440.00 | | 505 440.00 | 505 440.00 |
FJ Net sales | 505 440.00 | | 505 440.00 | 505 440.00 |
FR Total operating income (I) | | | 505 440.00 | |
FW Other purchases and external expenses | | | 5 658.00 | |
FX Taxes, duties, and similar payments | | | 23 356.00 | |
FY Salaries and Wages | | | 312 309.00 | |
FZ Social Security Contributions | | | 94 157.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 435 480.00 | |
GG - OPERATING RESULT (I - II) | | | 69 960.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 460 000.00 | |
GP Total financial income (V) | | | 460 000.00 | |
GR Interest and similar expenses | | | 377.00 | |
GU Total financial expenses (VI) | | | 377.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 459 623.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 529 583.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 94 157.00 | 94 422.00 | | 94 157.00 |
HE Exceptional expenses on management operations | 832.00 | 730.00 | | 832.00 |
HH Total exceptional expenses (VIII) | 832.00 | 730.00 | | 832.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -832.00 | -730.00 | | -832.00 |
HK Income tax | 23 872.00 | 25 419.00 | | 23 872.00 |
HL TOTAL REVENUE (I + III + V + VII) | 965 440.00 | 876 161.00 | | 965 440.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 460 562.00 | 425 088.00 | | 460 562.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 504 879.00 | 451 073.00 | | 504 879.00 |
| |
| 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 | 4 144 742.00 | | 2 500.00 | 4 144 742.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 147 242.00 | |
I4 DECREASES Grand Total | | | 4 147 242.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 144 742.00 | | 2 500.00 | 4 144 742.00 |
| |
| 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 | 2 483.00 | 2 483.00 | | 2 483.00 |
VB VAT | 414.00 | | | 414.00 |
VC Group and associates | 190 972.00 | | | 190 972.00 |
VI Group and Associates | 36.00 | 36.00 | | 36.00 |
VM Income taxes | 1 548.00 | | | 1 548.00 |
VQ Other Taxes, Duties, and Similar Debts | 272.00 | 272.00 | | 272.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 192 934.00 | 192 934.00 | | 192 934.00 |
VW VAT | 8 266.00 | 8 266.00 | | 8 266.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 057.00 | 11 057.00 | | 11 057.00 |
