| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 279 889.00 | | 1 279 889.00 | 1 279 889.00 |
BX Customers and related accounts | 900.00 | | 900.00 | 900.00 |
BZ Other receivables | 17 973.00 | | 17 973.00 | 17 973.00 |
CF Cash and cash equivalents | 13 057.00 | | 13 057.00 | 13 057.00 |
CH Prepaid expenses | 485.00 | | 485.00 | 485.00 |
CJ TOTAL (II) | 32 415.00 | | 32 415.00 | 32 415.00 |
CO Grand total (0 to V) | 1 312 303.00 | | 1 312 303.00 | 1 312 303.00 |
CS Evaluated investments - equity method | 1 279 889.00 | | 1 279 889.00 | 1 279 889.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 256 000.00 | 256 000.00 | | 256 000.00 |
DD Legal reserve (1) | 25 600.00 | 25 600.00 | | 25 600.00 |
DG Other reserves | 588 804.00 | 447 785.00 | | 588 804.00 |
DH Retained earnings | | 31 905.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 107 226.00 | 134 114.00 | | 107 226.00 |
DL TOTAL (I) | 977 629.00 | 895 404.00 | | 977 629.00 |
DU Loans and Debts from Credit Institutions (3) | 55 985.00 | 149 306.00 | | 55 985.00 |
DV Miscellaneous Loans and Financial Debts (4) | 251 911.00 | 216 500.00 | | 251 911.00 |
DX Trade payables and related accounts | 2 366.00 | 5 741.00 | | 2 366.00 |
DY Tax and social security liabilities | 22 162.00 | 31 766.00 | | 22 162.00 |
EB Prepaid income (2) | 2 250.00 | 2 325.00 | | 2 250.00 |
EC TOTAL (IV) | 334 674.00 | 405 638.00 | | 334 674.00 |
EE Grand total (I to V) | 1 312 303.00 | 1 301 042.00 | | 1 312 303.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 385 100.00 | |
FJ Net sales | | | 385 100.00 | |
FQ Other income | | | 464.00 | |
FR Total operating income (I) | | | 385 564.00 | |
FW Other purchases and external expenses | | | 12 033.00 | |
FX Taxes, duties, and similar payments | | | 1 947.00 | |
FY Salaries and Wages | | | 200 000.00 | |
FZ Social Security Contributions | | | 130 213.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 344 193.00 | |
GG - OPERATING RESULT (I - II) | | | 41 371.00 | |
GP Total financial income (V) | | | 76 692.00 | |
GU Total financial expenses (VI) | | | 3 610.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 73 082.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 114 454.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 351.00 | 132.00 | | 351.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -351.00 | -132.00 | | -351.00 |
HK Income tax | 6 877.00 | 16 745.00 | | 6 877.00 |
HL TOTAL REVENUE (I + III + V + VII) | 462 256.00 | 475 777.00 | | 462 256.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 355 030.00 | 341 663.00 | | 355 030.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 107 226.00 | 134 114.00 | | 107 226.00 |
| |
| 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 | 1 279 889.00 | | | 1 279 889.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 279 889.00 | |
I4 DECREASES Grand Total | | | 1 279 889.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 279 889.00 | | | 1 279 889.00 |
| |
| 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 | 2 366.00 | 2 366.00 | | 2 366.00 |
8K Other liabilities (including liabilities related to repo transactions) | 251 911.00 | 251 911.00 | | 251 911.00 |
8L Deferred income | 2 250.00 | 2 250.00 | | 2 250.00 |
UX Other trade receivables | 900.00 | 900.00 | | 900.00 |
VH Loans with a maturity of more than one year at origin | 55 985.00 | 55 985.00 | | 55 985.00 |
VJ Loans taken out during the year | 334 674.00 | | | 334 674.00 |
VK Loans repaid during the year | -93 146.00 | | | -93 146.00 |
VP Miscellaneous | 17 973.00 | 17 973.00 | | 17 973.00 |
VQ Other Taxes, Duties, and Similar Debts | 22 162.00 | 22 162.00 | | 22 162.00 |
VS Prepaid expenses | 485.00 | 485.00 | | 485.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 358.00 | 19 358.00 | | 19 358.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 334 674.00 | 334 674.00 | | 334 674.00 |
