| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 500 029.00 | 240 000.00 | 260 029.00 | 500 029.00 |
BX Customers and related accounts | 30 960.00 | | 30 960.00 | 30 960.00 |
BZ Other receivables | 35 263.00 | | 35 263.00 | 35 263.00 |
CF Cash and cash equivalents | 5 391.00 | | 5 391.00 | 5 391.00 |
CH Prepaid expenses | 206.00 | | 206.00 | 206.00 |
CJ TOTAL (II) | 71 820.00 | | 71 820.00 | 71 820.00 |
CO Grand total (0 to V) | 571 849.00 | 240 000.00 | 331 849.00 | 571 849.00 |
CR Shares due in more than one year | 28 729.00 | | | 28 729.00 |
CU Other investments | 500 029.00 | 240 000.00 | 260 029.00 | 500 029.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | -225 919.00 | -260 057.00 | | -225 919.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 286.00 | 34 138.00 | | 46 286.00 |
DK Regulated provisions | 57 584.00 | 57 584.00 | | 57 584.00 |
DL TOTAL (I) | -102 049.00 | -148 335.00 | | -102 049.00 |
DU Loans and Debts from Credit Institutions (3) | 142 780.00 | 145 474.00 | | 142 780.00 |
DV Miscellaneous Loans and Financial Debts (4) | 262 253.00 | 279 198.00 | | 262 253.00 |
DX Trade payables and related accounts | 9 266.00 | 5 931.00 | | 9 266.00 |
DY Tax and social security liabilities | 19 598.00 | 9 719.00 | | 19 598.00 |
EC TOTAL (IV) | 433 898.00 | 440 323.00 | | 433 898.00 |
EE Grand total (I to V) | 331 849.00 | 291 988.00 | | 331 849.00 |
EG Accrued income and payables due within one year | 287 266.00 | 440 323.00 | | 287 266.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 47.00 | 47.00 | | 47.00 |
EI Including equity loans | 262 253.00 | | | 262 253.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 28 800.00 | | 28 800.00 | 28 800.00 |
FJ Net sales | 28 800.00 | | 28 800.00 | 28 800.00 |
FQ Other income | | | 200.00 | |
FR Total operating income (I) | | | 29 000.00 | |
FW Other purchases and external expenses | | | 4 908.00 | |
FX Taxes, duties, and similar payments | | | 797.00 | |
FY Salaries and Wages | | | 6 281.00 | |
FZ Social Security Contributions | | | 4 830.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 16 817.00 | |
GG - OPERATING RESULT (I - II) | | | 12 183.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 31 451.00 | |
GP Total financial income (V) | | | 31 451.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 31 451.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 634.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 694.00 | 65.00 | | 2 694.00 |
HD Total exceptional income (VII) | 2 694.00 | 65.00 | | 2 694.00 |
HE Exceptional expenses on management operations | 42.00 | 256.00 | | 42.00 |
HG Exceptional depreciation and provisions | | 7 678.00 | | |
HH Total exceptional expenses (VIII) | 42.00 | 7 934.00 | | 42.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 652.00 | -7 869.00 | | 2 652.00 |
HL TOTAL REVENUE (I + III + V + VII) | 63 145.00 | 61 828.00 | | 63 145.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 859.00 | 27 689.00 | | 16 859.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 286.00 | 34 138.00 | | 46 286.00 |
| |
| 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 | 500 029.00 | | | 500 029.00 |
I3 DECREASES Total Financial Fixed Assets | | | 500 029.00 | |
I4 DECREASES Grand Total | | | 500 029.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 500 029.00 | | | 500 029.00 |
| |
| 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 | 9 266.00 | 5 371.00 | 3 895.00 | 9 266.00 |
8D Social Security and Other Social Organizations | 6 393.00 | 6 393.00 | | 6 393.00 |
UX Other trade receivables | 30 960.00 | | | 30 960.00 |
VB VAT | 1 324.00 | | | 1 324.00 |
VC Group and associates | 33 939.00 | | | 33 939.00 |
VG Loans with a maturity of up to one year at origin | 47.00 | 47.00 | | 47.00 |
VH Loans with a maturity of more than one year at origin | 142 734.00 | 7 137.00 | 65 658.00 | 142 734.00 |
VI Group and Associates | 262 253.00 | 262 253.00 | | 262 253.00 |
VQ Other Taxes, Duties, and Similar Debts | 443.00 | 443.00 | | 443.00 |
VS Prepaid expenses | 206.00 | | | 206.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 429.00 | 37 700.00 | 28 729.00 | 66 429.00 |
VW VAT | 12 762.00 | 5 623.00 | 7 139.00 | 12 762.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 433 898.00 | 287 266.00 | 76 692.00 | 433 898.00 |
