| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 74 750.00 | | 74 750.00 | 74 750.00 |
BJ TOTAL (I) | 5 624 960.00 | | 5 624 960.00 | 5 624 960.00 |
BX Customers and related accounts | 25 087.00 | | 25 087.00 | 25 087.00 |
BZ Other receivables | 1 514 869.00 | | 1 514 869.00 | 1 514 869.00 |
CD Marketable securities | 100 000.00 | 70 400.00 | 29 600.00 | 100 000.00 |
CH Prepaid expenses | 1 926.00 | | 1 926.00 | 1 926.00 |
CJ TOTAL (II) | 1 641 881.00 | 70 400.00 | 1 571 481.00 | 1 641 881.00 |
CO Grand total (0 to V) | 7 266 841.00 | 70 400.00 | 7 196 441.00 | 7 266 841.00 |
CU Other investments | 5 550 209.00 | | 5 550 209.00 | 5 550 209.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 474 750.00 | | | 5 474 750.00 |
DD Legal reserve (1) | 31 074.00 | | | 31 074.00 |
DG Other reserves | 816 824.00 | | | 816 824.00 |
DH Retained earnings | 424 791.00 | | | 424 791.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 375 356.00 | | | 375 356.00 |
DL TOTAL (I) | 7 122 795.00 | | | 7 122 795.00 |
DU Loans and Debts from Credit Institutions (3) | 14 500.00 | | | 14 500.00 |
DV Miscellaneous Loans and Financial Debts (4) | 568.00 | | | 568.00 |
DX Trade payables and related accounts | 9 360.00 | | | 9 360.00 |
DY Tax and social security liabilities | 45 554.00 | | | 45 554.00 |
EA Other liabilities | 3 664.00 | | | 3 664.00 |
EC TOTAL (IV) | 73 646.00 | | | 73 646.00 |
EE Grand total (I to V) | 7 196 441.00 | | | 7 196 441.00 |
EG Accrued income and payables due within one year | 73 646.00 | | | 73 646.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 14 500.00 | | | 14 500.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 493 854.00 | | 493 854.00 | 493 854.00 |
FJ Net sales | 493 854.00 | | 493 854.00 | 493 854.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 364.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 494 224.00 | |
FW Other purchases and external expenses | | | 76 379.00 | |
FX Taxes, duties, and similar payments | | | 5 102.00 | |
FY Salaries and Wages | | | 226 183.00 | |
FZ Social Security Contributions | | | 98 041.00 | |
GF Total Operating Expenses (II) | | | 405 705.00 | |
GG - OPERATING RESULT (I - II) | | | 88 520.00 | |
GI Supported loss or transferred profit (IV) | | | 38 524.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 349 756.00 | |
GM Reversals of provisions and transfers of expenses | | | 42 381.00 | |
GO Net income from sales of marketable securities | | | 25 000.00 | |
GP Total financial income (V) | | | 417 137.00 | |
GQ Financial allocations to depreciation and provisions | | | 70 400.00 | |
GU Total financial expenses (VI) | | | 70 400.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 346 737.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 396 733.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 364.00 | | | 364.00 |
HK Income tax | 21 377.00 | | | 21 377.00 |
HL TOTAL REVENUE (I + III + V + VII) | 911 361.00 | | | 911 361.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 536 006.00 | | | 536 006.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 375 356.00 | | | 375 356.00 |
HP References: Equipment leasing | 59 995.00 | | | 59 995.00 |
| |
| 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 | 5 624 960.00 | | | 5 624 960.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 550 209.00 | |
I4 DECREASES Grand Total | | | 5 624 960.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 74 750.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 74 750.00 | | | 74 750.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 550 209.00 | | | 5 550 209.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 42 381.00 | 28 019.00 | | 42 381.00 |
7B Total provisions for depreciation | 42 381.00 | 28 019.00 | | 42 381.00 |
7C Grand total | 42 381.00 | 28 019.00 | | 42 381.00 |
| |
| 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 | 9 360.00 | 9 360.00 | | 9 360.00 |
8C Staff and Related Accounts | 10 151.00 | 10 151.00 | | 10 151.00 |
8D Social Security and Other Social Organizations | 29 293.00 | 29 293.00 | | 29 293.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 664.00 | 3 664.00 | | 3 664.00 |
UX Other trade receivables | 25 087.00 | | | 25 087.00 |
VB VAT | 2 622.00 | | | 2 622.00 |
VC Group and associates | 1 503 540.00 | | | 1 503 540.00 |
VH Loans with a maturity of more than one year at origin | 14 500.00 | 14 500.00 | | 14 500.00 |
VI Group and Associates | 568.00 | 568.00 | | 568.00 |
VM Income taxes | 8 707.00 | | | 8 707.00 |
VS Prepaid expenses | 1 926.00 | | | 1 926.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 541 881.00 | 1 541 881.00 | | 1 541 881.00 |
VW VAT | 6 110.00 | 6 110.00 | | 6 110.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 73 646.00 | 73 646.00 | | 73 646.00 |
