| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 315 552.00 | | 315 552.00 | 315 552.00 |
BX Customers and related accounts | 215.00 | | 215.00 | 215.00 |
BZ Other receivables | 3 675.00 | | 3 675.00 | 3 675.00 |
CF Cash and cash equivalents | 3 541.00 | | 3 541.00 | 3 541.00 |
CJ TOTAL (II) | 7 430.00 | | 7 430.00 | 7 430.00 |
CO Grand total (0 to V) | 322 982.00 | | 322 982.00 | 322 982.00 |
CU Other investments | 315 552.00 | | 315 552.00 | 315 552.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 139 721.00 | 96 902.00 | | 139 721.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 905.00 | 42 819.00 | | 46 905.00 |
DK Regulated provisions | 13 250.00 | 10 140.00 | | 13 250.00 |
DL TOTAL (I) | 216 376.00 | 166 361.00 | | 216 376.00 |
DU Loans and Debts from Credit Institutions (3) | 37 941.00 | 87 462.00 | | 37 941.00 |
DV Miscellaneous Loans and Financial Debts (4) | 45 439.00 | 45 439.00 | | 45 439.00 |
DX Trade payables and related accounts | 6 383.00 | 5 530.00 | | 6 383.00 |
DY Tax and social security liabilities | 16 742.00 | 18 679.00 | | 16 742.00 |
EA Other liabilities | 101.00 | 101.00 | | 101.00 |
EC TOTAL (IV) | 106 606.00 | 157 210.00 | | 106 606.00 |
EE Grand total (I to V) | 322 982.00 | 323 571.00 | | 322 982.00 |
EG Accrued income and payables due within one year | 106 606.00 | 119 355.00 | | 106 606.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 123 900.00 | | 123 900.00 | 123 900.00 |
FJ Net sales | 123 900.00 | | 123 900.00 | 123 900.00 |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 123 910.00 | |
FW Other purchases and external expenses | | | 7 694.00 | |
FX Taxes, duties, and similar payments | | | 5 061.00 | |
FY Salaries and Wages | | | 78 000.00 | |
FZ Social Security Contributions | | | 29 573.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 120 329.00 | |
GG - OPERATING RESULT (I - II) | | | 3 581.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 48 000.00 | |
GP Total financial income (V) | | | 48 000.00 | |
GR Interest and similar expenses | | | 1 567.00 | |
GU Total financial expenses (VI) | | | 1 567.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 46 433.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 50 015.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 110.00 | 3 110.00 | | 3 110.00 |
HH Total exceptional expenses (VIII) | 3 110.00 | 3 110.00 | | 3 110.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 110.00 | -3 110.00 | | -3 110.00 |
HL TOTAL REVENUE (I + III + V + VII) | 171 910.00 | 172 608.00 | | 171 910.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 125 006.00 | 129 790.00 | | 125 006.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 905.00 | 42 819.00 | | 46 905.00 |
| |
| 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 | 315 552.00 | | | 315 552.00 |
I3 DECREASES Total Financial Fixed Assets | | | 315 552.00 | |
I4 DECREASES Grand Total | | | 315 552.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 315 552.00 | | | 315 552.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 10 140.00 | 3 110.00 | | 10 140.00 |
7C Grand total | 10 140.00 | 3 110.00 | | 10 140.00 |
UJ - Exceptional | | 3 110.00 | | |
| |
| 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 | 6 383.00 | 6 383.00 | | 6 383.00 |
8D Social Security and Other Social Organizations | 13 992.00 | 13 992.00 | | 13 992.00 |
8K Other liabilities (including liabilities related to repo transactions) | 101.00 | 101.00 | | 101.00 |
UX Other trade receivables | 215.00 | | | 215.00 |
UZ Social Security, other social security organizations | 312.00 | | | 312.00 |
VB VAT | 3 363.00 | | | 3 363.00 |
VG Loans with a maturity of up to one year at origin | 86.00 | 86.00 | | 86.00 |
VH Loans with a maturity of more than one year at origin | 37 856.00 | 37 856.00 | | 37 856.00 |
VI Group and Associates | 45 439.00 | 45 439.00 | | 45 439.00 |
VK Loans repaid during the year | 49 429.00 | | | 49 429.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 714.00 | 2 714.00 | | 2 714.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 889.00 | 3 889.00 | | 3 889.00 |
VW VAT | 36.00 | 36.00 | | 36.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 106 606.00 | 106 606.00 | | 106 606.00 |
