| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 354 669.00 | 225 248.00 | 129 421.00 | 354 669.00 |
BX Customers and related accounts | 1 636.00 | | 1 636.00 | 1 636.00 |
BZ Other receivables | 1 402.00 | | 1 402.00 | 1 402.00 |
CF Cash and cash equivalents | 9 241.00 | | 9 241.00 | 9 241.00 |
CJ TOTAL (II) | 12 279.00 | | 12 279.00 | 12 279.00 |
CO Grand total (0 to V) | 366 948.00 | 225 248.00 | 141 700.00 | 366 948.00 |
CU Other investments | 354 669.00 | 225 248.00 | 129 421.00 | 354 669.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 24 272.00 | 24 272.00 | | 24 272.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | -157 781.00 | -196 833.00 | | -157 781.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 132.00 | 39 052.00 | | 41 132.00 |
DK Regulated provisions | 8 749.00 | 8 749.00 | | 8 749.00 |
DL TOTAL (I) | -82 866.00 | -123 997.00 | | -82 866.00 |
DV Miscellaneous Loans and Financial Debts (4) | 217 836.00 | 256 548.00 | | 217 836.00 |
DX Trade payables and related accounts | 3 328.00 | 2 784.00 | | 3 328.00 |
DY Tax and social security liabilities | 3 402.00 | 2 947.00 | | 3 402.00 |
EC TOTAL (IV) | 224 566.00 | 262 279.00 | | 224 566.00 |
EE Grand total (I to V) | 141 700.00 | 138 282.00 | | 141 700.00 |
EG Accrued income and payables due within one year | 224 566.00 | 262 279.00 | | 224 566.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 103 446.00 | | 103 446.00 | 103 446.00 |
FJ Net sales | 103 446.00 | | 103 446.00 | 103 446.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 755.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 107 204.00 | |
FW Other purchases and external expenses | | | 12 576.00 | |
FX Taxes, duties, and similar payments | | | 5 002.00 | |
FY Salaries and Wages | | | 50 258.00 | |
FZ Social Security Contributions | | | 34 579.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 102 415.00 | |
GG - OPERATING RESULT (I - II) | | | 4 789.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 39 984.00 | |
GP Total financial income (V) | | | 39 984.00 | |
GR Interest and similar expenses | | | 3 921.00 | |
GU Total financial expenses (VI) | | | 3 921.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 36 063.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 852.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 755.00 | 3 553.00 | | 3 755.00 |
A2 TOTAL ASSETS | 34 579.00 | 33 953.00 | | 34 579.00 |
HA Exceptional income from management transactions | 290.00 | | | 290.00 |
HD Total exceptional income (VII) | 290.00 | | | 290.00 |
HE Exceptional expenses on management operations | 10.00 | 140.00 | | 10.00 |
HH Total exceptional expenses (VIII) | 10.00 | 140.00 | | 10.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 280.00 | -140.00 | | 280.00 |
HL TOTAL REVENUE (I + III + V + VII) | 147 478.00 | 145 622.00 | | 147 478.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 106 346.00 | 106 570.00 | | 106 346.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 132.00 | 39 052.00 | | 41 132.00 |
| |
| 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 | 354 669.00 | | | 354 669.00 |
I3 DECREASES Total Financial Fixed Assets | | | 354 669.00 | |
I4 DECREASES Grand Total | | | 354 669.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 354 669.00 | | | 354 669.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8 749.00 | | | 8 749.00 |
7B Total provisions for depreciation | 225 248.00 | | | 225 248.00 |
7C Grand total | 233 997.00 | | | 233 997.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 3 328.00 | 3 328.00 | | 3 328.00 |
8D Social Security and Other Social Organizations | 794.00 | 794.00 | | 794.00 |
UX Other trade receivables | 1 636.00 | | | 1 636.00 |
VB VAT | 1 402.00 | | | 1 402.00 |
VI Group and Associates | 217 836.00 | 217 836.00 | | 217 836.00 |
VQ Other Taxes, Duties, and Similar Debts | 634.00 | 634.00 | | 634.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 038.00 | 3 038.00 | | 3 038.00 |
VW VAT | 1 974.00 | 1 974.00 | | 1 974.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 224 566.00 | 224 566.00 | | 224 566.00 |
