| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 982 000.00 | | 3 982 000.00 | 3 982 000.00 |
BX Customers and related accounts | 82 800.00 | 18 000.00 | 64 800.00 | 82 800.00 |
BZ Other receivables | 33 837.00 | | 33 837.00 | 33 837.00 |
CD Marketable securities | 160 201.00 | | 160 201.00 | 160 201.00 |
CF Cash and cash equivalents | 182 784.00 | | 182 784.00 | 182 784.00 |
CJ TOTAL (II) | 459 622.00 | 18 000.00 | 441 622.00 | 459 622.00 |
CO Grand total (0 to V) | 4 441 622.00 | 18 000.00 | 4 423 622.00 | 4 441 622.00 |
CU Other investments | 3 982 000.00 | | 3 982 000.00 | 3 982 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 331 000.00 | 3 331 000.00 | | 3 331 000.00 |
DD Legal reserve (1) | 16 042.00 | 12 616.00 | | 16 042.00 |
DG Other reserves | 304 790.00 | 239 709.00 | | 304 790.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 277 786.00 | 68 506.00 | | 277 786.00 |
DL TOTAL (I) | 3 929 617.00 | 3 651 831.00 | | 3 929 617.00 |
DU Loans and Debts from Credit Institutions (3) | 276 982.00 | 340 462.00 | | 276 982.00 |
DV Miscellaneous Loans and Financial Debts (4) | 109 025.00 | 133 892.00 | | 109 025.00 |
DX Trade payables and related accounts | 4 807.00 | 20 283.00 | | 4 807.00 |
DY Tax and social security liabilities | 103 177.00 | 79 051.00 | | 103 177.00 |
EA Other liabilities | 13.00 | 145 063.00 | | 13.00 |
EC TOTAL (IV) | 494 004.00 | 718 752.00 | | 494 004.00 |
EE Grand total (I to V) | 4 423 622.00 | 4 370 583.00 | | 4 423 622.00 |
EG Accrued income and payables due within one year | 281 157.00 | 441 792.00 | | 281 157.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 396 000.00 | | 396 000.00 | 396 000.00 |
FJ Net sales | 396 000.00 | | 396 000.00 | 396 000.00 |
FR Total operating income (I) | | | 396 000.00 | |
FW Other purchases and external expenses | | | 49 165.00 | |
FX Taxes, duties, and similar payments | | | 17 177.00 | |
FY Salaries and Wages | | | 170 000.00 | |
FZ Social Security Contributions | | | 61 464.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 18 000.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 315 806.00 | |
GG - OPERATING RESULT (I - II) | | | 80 194.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 222 750.00 | |
GL Other interest and similar income | | | 456.00 | |
GP Total financial income (V) | | | 223 206.00 | |
GR Interest and similar expenses | | | 3 109.00 | |
GU Total financial expenses (VI) | | | 3 109.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 220 097.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 300 291.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 61 464.00 | 63 997.00 | | 61 464.00 |
HA Exceptional income from management transactions | 6 540.00 | | | 6 540.00 |
HD Total exceptional income (VII) | 6 540.00 | | | 6 540.00 |
HE Exceptional expenses on management operations | 6 251.00 | 495.00 | | 6 251.00 |
HH Total exceptional expenses (VIII) | 6 251.00 | 495.00 | | 6 251.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 289.00 | -495.00 | | 289.00 |
HK Income tax | 22 793.00 | 4 795.00 | | 22 793.00 |
HL TOTAL REVENUE (I + III + V + VII) | 625 746.00 | 398 630.00 | | 625 746.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 347 960.00 | 330 124.00 | | 347 960.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 277 786.00 | 68 506.00 | | 277 786.00 |
| |
| 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 | 3 982 000.00 | | | 3 982 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 982 000.00 | |
I4 DECREASES Grand Total | | | 3 982 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 982 000.00 | | | 3 982 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 18 000.00 | | |
7B Total provisions for depreciation | | 18 000.00 | | |
7C Grand total | | 18 000.00 | | |
UE of which provisions and reversals: - Operating | | 18 000.00 | | |
| |
| 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 | 4 807.00 | 4 807.00 | | 4 807.00 |
8D Social Security and Other Social Organizations | 61 188.00 | 61 188.00 | | 61 188.00 |
8E Income Taxes | 22 793.00 | 22 793.00 | | 22 793.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13.00 | 13.00 | | 13.00 |
UX Other trade receivables | 39 600.00 | | | 39 600.00 |
VA Doubtful or disputed receivables | 43 200.00 | | | 43 200.00 |
VB VAT | 3 446.00 | | | 3 446.00 |
VH Loans with a maturity of more than one year at origin | 276 982.00 | 64 135.00 | 212 847.00 | 276 982.00 |
VI Group and Associates | 109 025.00 | 109 025.00 | | 109 025.00 |
VK Loans repaid during the year | 63 475.00 | | | 63 475.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 30 391.00 | | | 30 391.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 116 637.00 | 116 637.00 | | 116 637.00 |
VW VAT | 19 196.00 | 19 196.00 | | 19 196.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 494 004.00 | 281 157.00 | 212 847.00 | 494 004.00 |
