| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 418 996.00 | 83 815.00 | 1 335 181.00 | 1 418 996.00 |
BX Customers and related accounts | 3 000.00 | | 3 000.00 | 3 000.00 |
BZ Other receivables | 10 420.00 | | 10 420.00 | 10 420.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 298.00 | | 298.00 | 298.00 |
CJ TOTAL (II) | 13 718.00 | | 13 718.00 | 13 718.00 |
CO Grand total (0 to V) | 1 432 714.00 | 83 815.00 | 1 348 899.00 | 1 432 714.00 |
CU Other investments | 1 418 996.00 | 83 815.00 | 1 335 181.00 | 1 418 996.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DD Legal reserve (1) | 6 000.00 | 6 000.00 | | 6 000.00 |
DG Other reserves | 443 560.00 | 400 901.00 | | 443 560.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 127 193.00 | 42 659.00 | | 127 193.00 |
DL TOTAL (I) | 636 753.00 | 509 560.00 | | 636 753.00 |
DU Loans and Debts from Credit Institutions (3) | 112 326.00 | 204 686.00 | | 112 326.00 |
DV Miscellaneous Loans and Financial Debts (4) | 193 957.00 | 241 684.00 | | 193 957.00 |
DX Trade payables and related accounts | 3 420.00 | 3 354.00 | | 3 420.00 |
DY Tax and social security liabilities | 4 225.00 | 34 926.00 | | 4 225.00 |
EA Other liabilities | 398 218.00 | 386 609.00 | | 398 218.00 |
EC TOTAL (IV) | 712 146.00 | 871 259.00 | | 712 146.00 |
EE Grand total (I to V) | 1 348 899.00 | 1 380 819.00 | | 1 348 899.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 186.00 | | | 186.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 11 000.00 | | 11 000.00 | 11 000.00 |
FJ Net sales | 11 000.00 | | 11 000.00 | 11 000.00 |
FR Total operating income (I) | | | 11 000.00 | |
FW Other purchases and external expenses | | | 5 541.00 | |
FX Taxes, duties, and similar payments | | | 154.00 | |
FY Salaries and Wages | | | 7 000.00 | |
FZ Social Security Contributions | | | 3 488.00 | |
GF Total Operating Expenses (II) | | | 16 183.00 | |
GG - OPERATING RESULT (I - II) | | | -5 183.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 140 000.00 | |
GN Positive exchange differences | | | 3.00 | |
GP Total financial income (V) | | | 140 003.00 | |
GR Interest and similar expenses | | | 12 064.00 | |
GU Total financial expenses (VI) | | | 12 064.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 127 939.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 122 756.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 407.00 | | |
HH Total exceptional expenses (VIII) | | 407.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -407.00 | | |
HK Income tax | -4 437.00 | -6 682.00 | | -4 437.00 |
HL TOTAL REVENUE (I + III + V + VII) | 151 003.00 | 67 003.00 | | 151 003.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 810.00 | 24 344.00 | | 23 810.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 127 193.00 | 42 659.00 | | 127 193.00 |
| |
| 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 | 1 418 993.00 | | 3.00 | 1 418 993.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 418 996.00 | |
I4 DECREASES Grand Total | | | 1 418 996.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 418 993.00 | | 3.00 | 1 418 993.00 |
NC DECREASES Transfers to advances and down payments | 8.00 | | | 8.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 83 815.00 | | | 83 815.00 |
7C Grand total | 83 815.00 | | | 83 815.00 |
9U on fixed assets – equity investments | | | | |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 3 420.00 | 3 420.00 | | 3 420.00 |
8D Social Security and Other Social Organizations | 2 682.00 | 2 682.00 | | 2 682.00 |
8K Other liabilities (including liabilities related to repo transactions) | 398 218.00 | 398 218.00 | | 398 218.00 |
UX Other trade receivables | 3 000.00 | | | 3 000.00 |
VB VAT | 570.00 | | | 570.00 |
VG Loans with a maturity of up to one year at origin | 186.00 | 186.00 | | 186.00 |
VH Loans with a maturity of more than one year at origin | 112 139.00 | 112 139.00 | | 112 139.00 |
VI Group and Associates | 193 957.00 | 52 023.00 | 141 934.00 | 193 957.00 |
VK Loans repaid during the year | 92 546.00 | | | 92 546.00 |
VM Income taxes | 6 461.00 | | | 6 461.00 |
VQ Other Taxes, Duties, and Similar Debts | 154.00 | 154.00 | | 154.00 |
VS Prepaid expenses | 298.00 | | | 298.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 718.00 | 13 718.00 | | 13 718.00 |
VW VAT | 1 389.00 | 1 389.00 | | 1 389.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 712 146.00 | 570 212.00 | 141 934.00 | 712 146.00 |
