| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 536 520.00 | | 2 536 520.00 | 2 536 520.00 |
BX Customers and related accounts | 96 540.00 | | 96 540.00 | 96 540.00 |
BZ Other receivables | 2 046 936.00 | | 2 046 936.00 | 2 046 936.00 |
CF Cash and cash equivalents | 572 317.00 | | 572 317.00 | 572 317.00 |
CJ TOTAL (II) | 2 715 793.00 | | 2 715 793.00 | 2 715 793.00 |
CO Grand total (0 to V) | 5 252 313.00 | | 5 252 313.00 | 5 252 313.00 |
CU Other investments | 2 536 520.00 | | 2 536 520.00 | 2 536 520.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 518 522.00 | 2 518 522.00 | | 2 518 522.00 |
DD Legal reserve (1) | 126 590.00 | 106 686.00 | | 126 590.00 |
DG Other reserves | 1 954 216.00 | 1 676 035.00 | | 1 954 216.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 511 155.00 | 398 085.00 | | 511 155.00 |
DL TOTAL (I) | 5 110 484.00 | 4 699 328.00 | | 5 110 484.00 |
DV Miscellaneous Loans and Financial Debts (4) | 53 205.00 | 35 536.00 | | 53 205.00 |
DX Trade payables and related accounts | 20 159.00 | 20 319.00 | | 20 159.00 |
DY Tax and social security liabilities | 68 464.00 | 65 458.00 | | 68 464.00 |
EC TOTAL (IV) | 141 829.00 | 121 313.00 | | 141 829.00 |
EE Grand total (I to V) | 5 252 313.00 | 4 820 641.00 | | 5 252 313.00 |
EG Accrued income and payables due within one year | 141 829.00 | 121 313.00 | | 141 829.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 193 800.00 | | 193 800.00 | 193 800.00 |
FJ Net sales | 193 800.00 | | 193 800.00 | 193 800.00 |
FR Total operating income (I) | | | 193 800.00 | |
FW Other purchases and external expenses | | | 5 895.00 | |
FX Taxes, duties, and similar payments | | | 1 954.00 | |
FY Salaries and Wages | | | 85 122.00 | |
FZ Social Security Contributions | | | 47 346.00 | |
GF Total Operating Expenses (II) | | | 140 317.00 | |
GG - OPERATING RESULT (I - II) | | | 53 483.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 469 906.00 | |
GL Other interest and similar income | | | 7 117.00 | |
GP Total financial income (V) | | | 477 023.00 | |
GR Interest and similar expenses | | | 412.00 | |
GU Total financial expenses (VI) | | | 412.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 476 611.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 530 094.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | | 1 084.00 | | |
HK Income tax | 18 939.00 | 3 205.00 | | 18 939.00 |
HL TOTAL REVENUE (I + III + V + VII) | 670 823.00 | 447 123.00 | | 670 823.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 159 668.00 | 49 038.00 | | 159 668.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 511 155.00 | 398 085.00 | | 511 155.00 |
| |
| 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 | 2 526 520.00 | | 10 000.00 | 2 526 520.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 536 520.00 | |
I4 DECREASES Grand Total | | | 2 536 520.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 526 520.00 | | 10 000.00 | 2 526 520.00 |
| |
| 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 | 20 159.00 | 20 159.00 | | 20 159.00 |
8C Staff and Related Accounts | 5 583.00 | 5 583.00 | | 5 583.00 |
8D Social Security and Other Social Organizations | 19 230.00 | 19 230.00 | | 19 230.00 |
8E Income Taxes | 18 939.00 | 18 939.00 | | 18 939.00 |
UX Other trade receivables | 96 540.00 | | | 96 540.00 |
VB VAT | 1 590.00 | | | 1 590.00 |
VC Group and associates | 2 030 131.00 | | | 2 030 131.00 |
VI Group and Associates | 53 205.00 | 53 205.00 | | 53 205.00 |
VM Income taxes | 3 204.00 | | | 3 204.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 076.00 | 1 076.00 | | 1 076.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 011.00 | | | 12 011.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 143 476.00 | 2 143 476.00 | | 2 143 476.00 |
VW VAT | 23 636.00 | 23 636.00 | | 23 636.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 141 829.00 | 141 829.00 | | 141 829.00 |
