| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 51.00 | | 51.00 | 51.00 |
BJ TOTAL (I) | 13 682 887.00 | | 13 682 887.00 | 13 682 887.00 |
BZ Other receivables | 1 075 317.00 | | 1 075 317.00 | 1 075 317.00 |
CF Cash and cash equivalents | 58 125.00 | | 58 125.00 | 58 125.00 |
CH Prepaid expenses | 4 583.00 | | 4 583.00 | 4 583.00 |
CJ TOTAL (II) | 1 138 026.00 | | 1 138 026.00 | 1 138 026.00 |
CO Grand total (0 to V) | 14 820 913.00 | | 14 820 913.00 | 14 820 913.00 |
CU Other investments | 13 682 836.00 | | 13 682 836.00 | 13 682 836.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 367 600.00 | 13 367 600.00 | | 13 367 600.00 |
DD Legal reserve (1) | 79 736.00 | 52 930.00 | | 79 736.00 |
DG Other reserves | 173.00 | 112 699.00 | | 173.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 771 200.00 | 536 104.00 | | 771 200.00 |
DL TOTAL (I) | 14 218 709.00 | 14 069 333.00 | | 14 218 709.00 |
DU Loans and Debts from Credit Institutions (3) | 165.00 | 165.00 | | 165.00 |
DV Miscellaneous Loans and Financial Debts (4) | 564 366.00 | 489 520.00 | | 564 366.00 |
DX Trade payables and related accounts | 5 647.00 | 5 394.00 | | 5 647.00 |
DY Tax and social security liabilities | 32 026.00 | 24 399.00 | | 32 026.00 |
EC TOTAL (IV) | 602 204.00 | 519 478.00 | | 602 204.00 |
EE Grand total (I to V) | 14 820 913.00 | 14 588 811.00 | | 14 820 913.00 |
EG Accrued income and payables due within one year | 602 204.00 | 519 478.00 | | 602 204.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 352 000.00 | 8 400.00 | 360 400.00 | 352 000.00 |
FJ Net sales | 352 000.00 | 8 400.00 | 360 400.00 | 352 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 203.00 | |
FR Total operating income (I) | | | 364 603.00 | |
FW Other purchases and external expenses | | | 67 290.00 | |
FX Taxes, duties, and similar payments | | | 3 194.00 | |
FY Salaries and Wages | | | 306 144.00 | |
GF Total Operating Expenses (II) | | | 376 629.00 | |
GG - OPERATING RESULT (I - II) | | | -12 025.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 801 706.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 801 706.00 | |
GR Interest and similar expenses | | | 10 304.00 | |
GU Total financial expenses (VI) | | | 10 304.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 791 403.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 779 377.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 203.00 | 4 426.00 | | 4 203.00 |
HA Exceptional income from management transactions | 591.00 | | | 591.00 |
HD Total exceptional income (VII) | 591.00 | | | 591.00 |
HE Exceptional expenses on management operations | 17.00 | | | 17.00 |
HH Total exceptional expenses (VIII) | 17.00 | | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 574.00 | | | 574.00 |
HK Income tax | 8 751.00 | 6 359.00 | | 8 751.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 166 901.00 | 900 860.00 | | 1 166 901.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 395 701.00 | 364 756.00 | | 395 701.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 771 200.00 | 536 104.00 | | 771 200.00 |
| |
| 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 | 13 682 887.00 | | | 13 682 887.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 682 887.00 | |
I4 DECREASES Grand Total | | | 13 682 887.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 682 887.00 | | | 13 682 887.00 |
| |
| 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 | 5 647.00 | 5 647.00 | | 5 647.00 |
8D Social Security and Other Social Organizations | 9 807.00 | 9 807.00 | | 9 807.00 |
8E Income Taxes | 2 391.00 | 2 391.00 | | 2 391.00 |
VB VAT | 816.00 | | | 816.00 |
VC Group and associates | 1 074 502.00 | | | 1 074 502.00 |
VG Loans with a maturity of up to one year at origin | 165.00 | 165.00 | | 165.00 |
VI Group and Associates | 564 366.00 | 564 366.00 | | 564 366.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 330.00 | 2 330.00 | | 2 330.00 |
VS Prepaid expenses | 4 583.00 | | | 4 583.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 079 901.00 | 679 901.00 | 400 000.00 | 1 079 901.00 |
VW VAT | 17 498.00 | 17 498.00 | | 17 498.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 602 204.00 | 602 204.00 | | 602 204.00 |
