| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 323 440.00 | | 323 440.00 | 323 440.00 |
BZ Other receivables | 968 329.00 | | 968 329.00 | 968 329.00 |
CF Cash and cash equivalents | 60 602.00 | | 60 602.00 | 60 602.00 |
CJ TOTAL (II) | 1 028 931.00 | | 1 028 931.00 | 1 028 931.00 |
CO Grand total (0 to V) | 1 352 371.00 | | 1 352 371.00 | 1 352 371.00 |
CU Other investments | 323 440.00 | | 323 440.00 | 323 440.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 1 132 018.00 | 1 092 127.00 | | 1 132 018.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 111 918.00 | 39 892.00 | | 111 918.00 |
DL TOTAL (I) | 1 252 186.00 | 1 140 268.00 | | 1 252 186.00 |
DU Loans and Debts from Credit Institutions (3) | 86.00 | | | 86.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 187.00 | 126 944.00 | | 50 187.00 |
DX Trade payables and related accounts | 48 000.00 | 60.00 | | 48 000.00 |
DY Tax and social security liabilities | | 98 169.00 | | |
EA Other liabilities | 1 911.00 | 1 655.00 | | 1 911.00 |
EC TOTAL (IV) | 100 184.00 | 226 827.00 | | 100 184.00 |
EE Grand total (I to V) | 1 352 371.00 | 1 367 096.00 | | 1 352 371.00 |
EG Accrued income and payables due within one year | 100 184.00 | 226 827.00 | | 100 184.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 43 684.00 | |
FX Taxes, duties, and similar payments | | | 553.00 | |
GF Total Operating Expenses (II) | | | 44 237.00 | |
GG - OPERATING RESULT (I - II) | | | -44 237.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 166 543.00 | |
GL Other interest and similar income | | | 6 657.00 | |
GP Total financial income (V) | | | 173 200.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 173 200.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 128 963.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 17 045.00 | 81 641.00 | | 17 045.00 |
HL TOTAL REVENUE (I + III + V + VII) | 173 200.00 | 125 736.00 | | 173 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 282.00 | 85 844.00 | | 61 282.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 111 918.00 | 39 892.00 | | 111 918.00 |
| |
| 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 | 323 440.00 | | | 323 440.00 |
I3 DECREASES Total Financial Fixed Assets | | | 323 440.00 | |
I4 DECREASES Grand Total | | | 323 440.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 323 440.00 | | | 323 440.00 |
| |
| 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 | 48 000.00 | 48 000.00 | | 48 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 911.00 | 1 911.00 | | 1 911.00 |
VB VAT | 8 369.00 | | | 8 369.00 |
VC Group and associates | 897 329.00 | | | 897 329.00 |
VG Loans with a maturity of up to one year at origin | 86.00 | 86.00 | | 86.00 |
VI Group and Associates | 50 187.00 | 50 187.00 | | 50 187.00 |
VM Income taxes | 62 630.00 | | | 62 630.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 968 329.00 | 968 329.00 | | 968 329.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 100 184.00 | 100 184.00 | | 100 184.00 |
