| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 360 000.00 | | 360 000.00 | 360 000.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 810 970.00 | | 810 970.00 | 810 970.00 |
BX Customers and related accounts | 50 219.00 | | 50 219.00 | 50 219.00 |
BZ Other receivables | 65 675.00 | | 65 675.00 | 65 675.00 |
CF Cash and cash equivalents | 12 231.00 | | 12 231.00 | 12 231.00 |
CH Prepaid expenses | 1 073.00 | | 1 073.00 | 1 073.00 |
CJ TOTAL (II) | 129 198.00 | | 129 198.00 | 129 198.00 |
CO Grand total (0 to V) | 940 168.00 | | 940 168.00 | 940 168.00 |
CU Other investments | 450 970.00 | | 450 970.00 | 450 970.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 217 919.00 | 203 676.00 | | 217 919.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 765.00 | 14 243.00 | | 2 765.00 |
DL TOTAL (I) | 221 785.00 | 219 019.00 | | 221 785.00 |
DU Loans and Debts from Credit Institutions (3) | 704.00 | 5 516.00 | | 704.00 |
DV Miscellaneous Loans and Financial Debts (4) | 497 500.00 | 489 261.00 | | 497 500.00 |
DX Trade payables and related accounts | 15 508.00 | 53 036.00 | | 15 508.00 |
DY Tax and social security liabilities | 168 671.00 | 115 251.00 | | 168 671.00 |
EA Other liabilities | 36 000.00 | | | 36 000.00 |
EC TOTAL (IV) | 718 383.00 | 663 064.00 | | 718 383.00 |
EE Grand total (I to V) | 940 168.00 | 882 083.00 | | 940 168.00 |
EG Accrued income and payables due within one year | 358 383.00 | 303 064.00 | | 358 383.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 704.00 | 5 516.00 | | 704.00 |
EI Including equity loans | 497 500.00 | | | 497 500.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 380 000.00 | | 380 000.00 | 380 000.00 |
FJ Net sales | 380 000.00 | | 380 000.00 | 380 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 20 909.00 | |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 400 922.00 | |
FW Other purchases and external expenses | | | 62 519.00 | |
FX Taxes, duties, and similar payments | | | 4 049.00 | |
FY Salaries and Wages | | | 223 310.00 | |
FZ Social Security Contributions | | | 108 875.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 398 759.00 | |
GG - OPERATING RESULT (I - II) | | | 2 163.00 | |
GH Attributed profit or transferred loss (III) | | | 761.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GK Income from other securities and fixed asset receivables | | | 9 000.00 | |
GP Total financial income (V) | | | 9 000.00 | |
GR Interest and similar expenses | | | 9 000.00 | |
GU Total financial expenses (VI) | | | 9 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 924.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 159.00 | 2 250.00 | | 159.00 |
HL TOTAL REVENUE (I + III + V + VII) | 410 683.00 | 435 753.00 | | 410 683.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 407 918.00 | 421 510.00 | | 407 918.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 765.00 | 14 243.00 | | 2 765.00 |
| |
| 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 | 812 470.00 | | | 812 470.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 500.00 | 810 970.00 | |
I4 DECREASES Grand Total | | 1 500.00 | 810 970.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 812 470.00 | | | 812 470.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 369 000.00 | 9 000.00 | 360 000.00 | 369 000.00 |
8B Suppliers and Related Accounts | 15 508.00 | 15 508.00 | | 15 508.00 |
8C Staff and Related Accounts | 94 248.00 | 94 248.00 | | 94 248.00 |
8D Social Security and Other Social Organizations | 65 076.00 | 65 076.00 | | 65 076.00 |
8K Other liabilities (including liabilities related to repo transactions) | 36 000.00 | 36 000.00 | | 36 000.00 |
UP Loans | 360 000.00 | | | 360 000.00 |
UX Other trade receivables | 50 219.00 | | | 50 219.00 |
VB VAT | 8 671.00 | | | 8 671.00 |
VC Group and associates | 46 300.00 | | | 46 300.00 |
VG Loans with a maturity of up to one year at origin | 704.00 | 704.00 | | 704.00 |
VI Group and Associates | 128 500.00 | 128 500.00 | | 128 500.00 |
VM Income taxes | 1 704.00 | | | 1 704.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 000.00 | | | 9 000.00 |
VS Prepaid expenses | 1 073.00 | | | 1 073.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 476 967.00 | 116 967.00 | 360 000.00 | 476 967.00 |
VW VAT | 9 347.00 | 9 347.00 | | 9 347.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 718 383.00 | 358 383.00 | 360 000.00 | 718 383.00 |
