| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 750.00 | | 750.00 | 750.00 |
BJ TOTAL (I) | 871 786.00 | | 871 786.00 | 871 786.00 |
BX Customers and related accounts | 81 497.00 | | 81 497.00 | 81 497.00 |
BZ Other receivables | 9 859.00 | | 9 859.00 | 9 859.00 |
CF Cash and cash equivalents | 13 818.00 | | 13 818.00 | 13 818.00 |
CJ TOTAL (II) | 105 175.00 | | 105 175.00 | 105 175.00 |
CO Grand total (0 to V) | 976 961.00 | | 976 961.00 | 976 961.00 |
CU Other investments | 871 036.00 | | 871 036.00 | 871 036.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 354 412.00 | 236 917.00 | | 354 412.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 97 759.00 | 117 495.00 | | 97 759.00 |
DL TOTAL (I) | 492 871.00 | 395 112.00 | | 492 871.00 |
DV Miscellaneous Loans and Financial Debts (4) | 332 803.00 | 481 395.00 | | 332 803.00 |
DX Trade payables and related accounts | 139 574.00 | 139 904.00 | | 139 574.00 |
DY Tax and social security liabilities | 11 712.00 | 31 867.00 | | 11 712.00 |
EA Other liabilities | | 42 417.00 | | |
EC TOTAL (IV) | 484 089.00 | 695 584.00 | | 484 089.00 |
EE Grand total (I to V) | 976 961.00 | 1 090 697.00 | | 976 961.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 148 575.00 | | 148 575.00 | 148 575.00 |
FJ Net sales | 148 575.00 | | 148 575.00 | 148 575.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 148 575.00 | |
FW Other purchases and external expenses | | | 3 070.00 | |
FX Taxes, duties, and similar payments | | | 553.00 | |
FY Salaries and Wages | | | 84 473.00 | |
FZ Social Security Contributions | | | 63 770.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 151 870.00 | |
GG - OPERATING RESULT (I - II) | | | -3 295.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 104 750.00 | |
GL Other interest and similar income | | | 11.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 104 761.00 | |
GR Interest and similar expenses | | | 3 783.00 | |
GU Total financial expenses (VI) | | | 3 783.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 100 977.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 97 682.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 533.00 | 3 617.00 | | 533.00 |
HH Total exceptional expenses (VIII) | 533.00 | 3 617.00 | | 533.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -533.00 | -3 617.00 | | -533.00 |
HK Income tax | -610.00 | -4 198.00 | | -610.00 |
HL TOTAL REVENUE (I + III + V + VII) | 253 336.00 | 349 073.00 | | 253 336.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 155 577.00 | 231 578.00 | | 155 577.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 97 759.00 | 117 495.00 | | 97 759.00 |
| |
| 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 | 871 786.00 | | | 871 786.00 |
I3 DECREASES Total Financial Fixed Assets | | | 871 786.00 | |
I4 DECREASES Grand Total | | | 871 786.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 871 786.00 | | | 871 786.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 332 743.00 | 332 743.00 | | 332 743.00 |
8B Suppliers and Related Accounts | 139 574.00 | 139 574.00 | | 139 574.00 |
UX Other trade receivables | 81 497.00 | | | 81 497.00 |
VB VAT | 530.00 | | | 530.00 |
VI Group and Associates | 60.00 | 60.00 | | 60.00 |
VM Income taxes | 7 829.00 | | | 7 829.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 500.00 | | | 1 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 91 356.00 | 91 356.00 | | 91 356.00 |
VW VAT | 11 712.00 | 11 712.00 | | 11 712.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 484 089.00 | 484 089.00 | | 484 089.00 |
