| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 2 100 165.00 | | 2 100 165.00 | 2 100 165.00 |
BJ TOTAL (I) | 2 101 627.00 | | 2 101 627.00 | 2 101 627.00 |
BX Customers and related accounts | 85 732.00 | 10 024.00 | 75 708.00 | 85 732.00 |
BZ Other receivables | 23 937.00 | | 23 937.00 | 23 937.00 |
CD Marketable securities | 50.00 | | 50.00 | 50.00 |
CF Cash and cash equivalents | 573 850.00 | | 573 850.00 | 573 850.00 |
CH Prepaid expenses | 15 510.00 | | 15 510.00 | 15 510.00 |
CJ TOTAL (II) | 699 080.00 | 10 024.00 | 689 056.00 | 699 080.00 |
CO Grand total (0 to V) | 2 800 707.00 | 10 024.00 | 2 790 683.00 | 2 800 707.00 |
CS Evaluated investments - equity method | 1 462.00 | | 1 462.00 | 1 462.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 257 994.00 | 2 257 994.00 | | 2 257 994.00 |
DD Legal reserve (1) | 4 735.00 | 4 735.00 | | 4 735.00 |
DH Retained earnings | -59 995.00 | 89 956.00 | | -59 995.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 413 092.00 | -149 951.00 | | 413 092.00 |
DL TOTAL (I) | 2 615 826.00 | 2 202 733.00 | | 2 615 826.00 |
DQ Provisions for Expenses | 21 103.00 | | | 21 103.00 |
DR TOTAL (IV) | 21 103.00 | | | 21 103.00 |
DV Miscellaneous Loans and Financial Debts (4) | 86 165.00 | 53 974.00 | | 86 165.00 |
DX Trade payables and related accounts | 6 304.00 | 9 125.00 | | 6 304.00 |
DY Tax and social security liabilities | 81 285.00 | 39 161.00 | | 81 285.00 |
EC TOTAL (IV) | 153 754.00 | 102 260.00 | | 153 754.00 |
EE Grand total (I to V) | 2 790 683.00 | 2 304 993.00 | | 2 790 683.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 97 571.00 | |
FJ Net sales | | | 97 571.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 97 574.00 | |
FW Other purchases and external expenses | | | 87 290.00 | |
FX Taxes, duties, and similar payments | | | 1 721.00 | |
FY Salaries and Wages | | | 60 518.00 | |
FZ Social Security Contributions | | | 28 636.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 024.00 | |
GE Other Expenses | | | 45.00 | |
GF Total Operating Expenses (II) | | | 188 234.00 | |
GG - OPERATING RESULT (I - II) | | | -90 660.00 | |
GP Total financial income (V) | | | 604 346.00 | |
GU Total financial expenses (VI) | | | 2 394.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 601 951.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 511 291.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 110.00 | | | 110.00 |
HH Total exceptional expenses (VIII) | 21 213.00 | | | 21 213.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -21 103.00 | | | -21 103.00 |
HK Income tax | 77 096.00 | 40 600.00 | | 77 096.00 |
HL TOTAL REVENUE (I + III + V + VII) | 702 030.00 | 91 131.00 | | 702 030.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 288 938.00 | 241 082.00 | | 288 938.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 413 092.00 | -149 951.00 | | 413 092.00 |
| |
| 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 | 900 336.00 | | | 900 336.00 |
I3 DECREASES Total Financial Fixed Assets | | | 21 016 271.00 | |
I4 DECREASES Grand Total | | | 2 101 627.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 900 336.00 | | | 900 336.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5B Provisions for taxes | | | | |
5Z Total provisions for risks and expenses | | 21 103.00 | | |
7C Grand total | | 21 103.00 | | |
UJ - Exceptional | | 21 103.00 | | |
| |
| 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 | 6 304.00 | 6 304.00 | | 6 304.00 |
8K Other liabilities (including liabilities related to repo transactions) | 86 165.00 | 86 165.00 | | 86 165.00 |
UP Loans | 2 100 165.00 | | | 2 100 165.00 |
UX Other trade receivables | 85 732.00 | | | 85 732.00 |
VP Miscellaneous | 23 937.00 | | | 23 937.00 |
VQ Other Taxes, Duties, and Similar Debts | 61 285.00 | 61 286.00 | | 61 285.00 |
VS Prepaid expenses | 15 510.00 | | | 15 510.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 225 345.00 | 125 180.00 | 2 100 165.00 | 2 225 345.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 153 754.00 | 153 754.00 | | 153 754.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
