| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 3 636.00 | | 3 636.00 | 3 636.00 |
BJ TOTAL (I) | 1 077 636.00 | | 1 077 636.00 | 1 077 636.00 |
BX Customers and related accounts | 49 284.00 | | 49 284.00 | 49 284.00 |
BZ Other receivables | 305 880.00 | | 305 880.00 | 305 880.00 |
CF Cash and cash equivalents | 52 669.00 | | 52 669.00 | 52 669.00 |
CH Prepaid expenses | 1 080.00 | | 1 080.00 | 1 080.00 |
CJ TOTAL (II) | 408 912.00 | | 408 912.00 | 408 912.00 |
CO Grand total (0 to V) | 1 486 548.00 | | 1 486 548.00 | 1 486 548.00 |
CP Shares due in less than one year | 3 636.00 | | | 3 636.00 |
CU Other investments | 1 074 000.00 | | 1 074 000.00 | 1 074 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 040 002.00 | 1 040 002.00 | | 1 040 002.00 |
DD Legal reserve (1) | 4 641.00 | 641.00 | | 4 641.00 |
DG Other reserves | 12 000.00 | 12 000.00 | | 12 000.00 |
DH Retained earnings | -39 173.00 | 171.00 | | -39 173.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 403 804.00 | 4 657.00 | | 403 804.00 |
DL TOTAL (I) | 1 421 274.00 | 1 057 470.00 | | 1 421 274.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37 445.00 | 90 156.00 | | 37 445.00 |
DX Trade payables and related accounts | 2 840.00 | 1 811.00 | | 2 840.00 |
DY Tax and social security liabilities | 24 989.00 | 11 139.00 | | 24 989.00 |
EA Other liabilities | | 5 260.00 | | |
EC TOTAL (IV) | 65 274.00 | 108 367.00 | | 65 274.00 |
EE Grand total (I to V) | 1 486 548.00 | 1 165 837.00 | | 1 486 548.00 |
EG Accrued income and payables due within one year | 65 274.00 | 108 367.00 | | 65 274.00 |
EI Including equity loans | 37 445.00 | | | 37 445.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 184 689.00 | | 184 689.00 | 184 689.00 |
FJ Net sales | 184 689.00 | | 184 689.00 | 184 689.00 |
FQ Other income | | | 296.00 | |
FR Total operating income (I) | | | 184 985.00 | |
FW Other purchases and external expenses | | | 29 362.00 | |
FX Taxes, duties, and similar payments | | | 7 061.00 | |
FY Salaries and Wages | | | 117 039.00 | |
FZ Social Security Contributions | | | 24 123.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 177 588.00 | |
GG - OPERATING RESULT (I - II) | | | 7 397.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 400 000.00 | |
GP Total financial income (V) | | | 400 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 400 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 407 397.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 428.00 | | |
HH Total exceptional expenses (VIII) | | 428.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -428.00 | | |
HK Income tax | 3 593.00 | 69.00 | | 3 593.00 |
HL TOTAL REVENUE (I + III + V + VII) | 584 985.00 | 164 911.00 | | 584 985.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 181 181.00 | 160 254.00 | | 181 181.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 403 804.00 | 4 657.00 | | 403 804.00 |
| |
| 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 | 1 077 636.00 | | | 1 077 636.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 077 636.00 | |
I4 DECREASES Grand Total | | | 1 077 636.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 077 636.00 | | | 1 077 636.00 |
| |
| 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 | 2 840.00 | 2 840.00 | | 2 840.00 |
8C Staff and Related Accounts | 7 054.00 | 7 054.00 | | 7 054.00 |
8D Social Security and Other Social Organizations | 17 124.00 | 17 124.00 | | 17 124.00 |
UT Other financial assets | 3 636.00 | 3 636.00 | | 3 636.00 |
UX Other trade receivables | 49 284.00 | | | 49 284.00 |
VC Group and associates | 302 534.00 | | | 302 534.00 |
VI Group and Associates | 37 445.00 | 37 445.00 | | 37 445.00 |
VM Income taxes | 961.00 | | | 961.00 |
VP Miscellaneous | 2 385.00 | | | 2 385.00 |
VQ Other Taxes, Duties, and Similar Debts | 811.00 | 811.00 | | 811.00 |
VS Prepaid expenses | 1 080.00 | | | 1 080.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 359 879.00 | 359 879.00 | | 359 879.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 65 274.00 | 65 274.00 | | 65 274.00 |
