| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 637 704.00 | | 637 704.00 | 637 704.00 |
BX Customers and related accounts | 21 190.00 | | 21 190.00 | 21 190.00 |
BZ Other receivables | 2 327.00 | | 2 327.00 | 2 327.00 |
CF Cash and cash equivalents | 13 794.00 | | 13 794.00 | 13 794.00 |
CH Prepaid expenses | 296.00 | | 296.00 | 296.00 |
CJ TOTAL (II) | 37 607.00 | | 37 607.00 | 37 607.00 |
CO Grand total (0 to V) | 675 311.00 | | 675 311.00 | 675 311.00 |
CS Evaluated investments - equity method | 637 704.00 | | 637 704.00 | 637 704.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 220 800.00 | 220 800.00 | | 220 800.00 |
DD Legal reserve (1) | 10 096.00 | 7 895.00 | | 10 096.00 |
DG Other reserves | 175 786.00 | 133 973.00 | | 175 786.00 |
DH Retained earnings | 16 047.00 | 16 047.00 | | 16 047.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 217.00 | 44 013.00 | | 27 217.00 |
DL TOTAL (I) | 449 948.00 | 422 730.00 | | 449 948.00 |
DU Loans and Debts from Credit Institutions (3) | 72 390.00 | 142 494.00 | | 72 390.00 |
DV Miscellaneous Loans and Financial Debts (4) | 130 344.00 | 116 298.00 | | 130 344.00 |
DX Trade payables and related accounts | 1 534.00 | 1 543.00 | | 1 534.00 |
DY Tax and social security liabilities | 20 833.00 | 21 781.00 | | 20 833.00 |
EA Other liabilities | 259.00 | | | 259.00 |
EC TOTAL (IV) | 225 363.00 | 282 118.00 | | 225 363.00 |
EE Grand total (I to V) | 675 311.00 | 704 848.00 | | 675 311.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 207 684.00 | |
FJ Net sales | | | 207 684.00 | |
FR Total operating income (I) | | | 207 684.00 | |
FW Other purchases and external expenses | | | 8 436.00 | |
FX Taxes, duties, and similar payments | | | 1 093.00 | |
FY Salaries and Wages | | | 131 643.00 | |
FZ Social Security Contributions | | | 29 372.00 | |
GF Total Operating Expenses (II) | | | 170 546.00 | |
GG - OPERATING RESULT (I - II) | | | 37 138.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 255.00 | |
GP Total financial income (V) | | | 255.00 | |
GR Interest and similar expenses | | | 5 372.00 | |
GU Total financial expenses (VI) | | | 5 372.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 117.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 020.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 803.00 | 3 196.00 | | 4 803.00 |
HL TOTAL REVENUE (I + III + V + VII) | 207 939.00 | 233 179.00 | | 207 939.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 180 721.00 | 189 166.00 | | 180 721.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 217.00 | 44 013.00 | | 27 217.00 |
| |
| 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 | 637 704.00 | | | 637 704.00 |
I3 DECREASES Total Financial Fixed Assets | | | 637 704.00 | |
I4 DECREASES Grand Total | | | 637 704.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 637 704.00 | | | 637 704.00 |
| |
| 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 | 1 534.00 | 1 534.00 | | 1 534.00 |
8C Staff and Related Accounts | 7 766.00 | 7 766.00 | | 7 766.00 |
8D Social Security and Other Social Organizations | 7 094.00 | 7 094.00 | | 7 094.00 |
8E Income Taxes | 1 607.00 | 1 607.00 | | 1 607.00 |
8K Other liabilities (including liabilities related to repo transactions) | 259.00 | 259.00 | | 259.00 |
UX Other trade receivables | 21 190.00 | | | 21 190.00 |
VB VAT | 347.00 | | | 347.00 |
VC Group and associates | 1 725.00 | | | 1 725.00 |
VH Loans with a maturity of more than one year at origin | 72 390.00 | 72 390.00 | | 72 390.00 |
VI Group and Associates | 130 344.00 | 130 344.00 | | 130 344.00 |
VK Loans repaid during the year | 70 084.00 | | | 70 084.00 |
VQ Other Taxes, Duties, and Similar Debts | 849.00 | 849.00 | | 849.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 255.00 | | | 255.00 |
VS Prepaid expenses | 296.00 | | | 296.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 813.00 | 23 813.00 | | 23 813.00 |
VW VAT | 3 516.00 | 3 516.00 | | 3 516.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 225 363.00 | 225 363.00 | | 225 363.00 |
