| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 618 510.00 | | 618 510.00 | 618 510.00 |
BZ Other receivables | 101 624.00 | | 101 624.00 | 101 624.00 |
CF Cash and cash equivalents | 13 270.00 | | 13 270.00 | 13 270.00 |
CJ TOTAL (II) | 114 894.00 | | 114 894.00 | 114 894.00 |
CO Grand total (0 to V) | 733 404.00 | | 733 404.00 | 733 404.00 |
CU Other investments | 618 510.00 | | 618 510.00 | 618 510.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 255 000.00 | 255 000.00 | | 255 000.00 |
DD Legal reserve (1) | 25 500.00 | 25 500.00 | | 25 500.00 |
DG Other reserves | 70 800.00 | 43 130.00 | | 70 800.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 104 059.00 | 52 669.00 | | 104 059.00 |
DK Regulated provisions | 17 310.00 | 17 310.00 | | 17 310.00 |
DL TOTAL (I) | 472 670.00 | 393 610.00 | | 472 670.00 |
DU Loans and Debts from Credit Institutions (3) | 72 900.00 | 143 897.00 | | 72 900.00 |
DV Miscellaneous Loans and Financial Debts (4) | 171 299.00 | 179 088.00 | | 171 299.00 |
DX Trade payables and related accounts | 586.00 | 865.00 | | 586.00 |
DY Tax and social security liabilities | 15 948.00 | 14 633.00 | | 15 948.00 |
EC TOTAL (IV) | 260 734.00 | 338 484.00 | | 260 734.00 |
EE Grand total (I to V) | 733 404.00 | 732 095.00 | | 733 404.00 |
EG Accrued income and payables due within one year | 260 734.00 | 266 081.00 | | 260 734.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 15.00 | 42.00 | | 15.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 73 440.00 | | 73 440.00 | 73 440.00 |
FJ Net sales | 73 440.00 | | 73 440.00 | 73 440.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 73 440.00 | |
FW Other purchases and external expenses | | | 3 238.00 | |
FX Taxes, duties, and similar payments | | | 425.00 | |
FY Salaries and Wages | | | 84 000.00 | |
FZ Social Security Contributions | | | 45 641.00 | |
GF Total Operating Expenses (II) | | | 133 305.00 | |
GG - OPERATING RESULT (I - II) | | | -59 865.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 000.00 | |
GP Total financial income (V) | | | 150 000.00 | |
GR Interest and similar expenses | | | 5 111.00 | |
GU Total financial expenses (VI) | | | 5 111.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 144 888.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 85 022.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 45 641.00 | 38 051.00 | | 45 641.00 |
HE Exceptional expenses on management operations | 122.00 | | | 122.00 |
HG Exceptional depreciation and provisions | | 3 462.00 | | |
HH Total exceptional expenses (VIII) | 122.00 | 3 462.00 | | 122.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -122.00 | -3 462.00 | | -122.00 |
HK Income tax | -19 159.00 | -23 665.00 | | -19 159.00 |
HL TOTAL REVENUE (I + III + V + VII) | 223 440.00 | 173 554.00 | | 223 440.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 119 380.00 | 120 884.00 | | 119 380.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 104 059.00 | 52 669.00 | | 104 059.00 |
| |
| 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 | 617 310.00 | | 1 200.00 | 617 310.00 |
I3 DECREASES Total Financial Fixed Assets | | | 618 510.00 | |
I4 DECREASES Grand Total | | | 618 510.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 617 310.00 | | 1 200.00 | 617 310.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 17 310.00 | | | 17 310.00 |
7C Grand total | 17 310.00 | | | 17 310.00 |
| |
| 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 | 587.00 | 587.00 | | 587.00 |
8D Social Security and Other Social Organizations | 14 474.00 | 14 474.00 | | 14 474.00 |
VB VAT | 98.00 | | | 98.00 |
VC Group and associates | 26 527.00 | | | 26 527.00 |
VH Loans with a maturity of more than one year at origin | 72 900.00 | 72 900.00 | | 72 900.00 |
VI Group and Associates | 171 300.00 | 171 300.00 | | 171 300.00 |
VK Loans repaid during the year | 70 970.00 | | | 70 970.00 |
VM Income taxes | 75 000.00 | | | 75 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 301.00 | 301.00 | | 301.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 101 625.00 | 101 625.00 | | 101 625.00 |
VW VAT | 1 173.00 | 1 173.00 | | 1 173.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 260 735.00 | 260 735.00 | | 260 735.00 |
