| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 191 877.00 | | 191 877.00 | 191 877.00 |
BX Customers and related accounts | 8 587.00 | | 8 587.00 | 8 587.00 |
BZ Other receivables | 159.00 | | 159.00 | 159.00 |
CF Cash and cash equivalents | 9 897.00 | | 9 897.00 | 9 897.00 |
CJ TOTAL (II) | 18 644.00 | | 18 644.00 | 18 644.00 |
CO Grand total (0 to V) | 210 521.00 | | 210 521.00 | 210 521.00 |
CU Other investments | 191 877.00 | | 191 877.00 | 191 877.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | 7 000.00 | | 7 000.00 |
DD Legal reserve (1) | 700.00 | 700.00 | | 700.00 |
DG Other reserves | 108 518.00 | 80 102.00 | | 108 518.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 204.00 | 28 417.00 | | 31 204.00 |
DK Regulated provisions | 7 446.00 | 7 446.00 | | 7 446.00 |
DL TOTAL (I) | 154 868.00 | 123 664.00 | | 154 868.00 |
DU Loans and Debts from Credit Institutions (3) | 28 925.00 | 56 934.00 | | 28 925.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 872.00 | 20 169.00 | | 22 872.00 |
DX Trade payables and related accounts | 959.00 | 936.00 | | 959.00 |
DY Tax and social security liabilities | 2 897.00 | 2 928.00 | | 2 897.00 |
EC TOTAL (IV) | 55 652.00 | 80 967.00 | | 55 652.00 |
EE Grand total (I to V) | 210 521.00 | 204 631.00 | | 210 521.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 72 997.00 | | 72 997.00 | 72 997.00 |
FJ Net sales | 72 997.00 | | 72 997.00 | 72 997.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 854.00 | |
FR Total operating income (I) | | | 73 851.00 | |
FW Other purchases and external expenses | | | 9 598.00 | |
FX Taxes, duties, and similar payments | | | 3 981.00 | |
FY Salaries and Wages | | | 37 154.00 | |
FZ Social Security Contributions | | | 19 295.00 | |
GF Total Operating Expenses (II) | | | 70 028.00 | |
GG - OPERATING RESULT (I - II) | | | 3 823.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 29 627.00 | |
GP Total financial income (V) | | | 29 627.00 | |
GR Interest and similar expenses | | | 2 246.00 | |
GU Total financial expenses (VI) | | | 2 246.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 27 381.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 204.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 372.00 | | |
HH Total exceptional expenses (VIII) | | 372.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -372.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 103 478.00 | 94 585.00 | | 103 478.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 72 274.00 | 66 169.00 | | 72 274.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 204.00 | 28 417.00 | | 31 204.00 |
| |
| 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 | 191 877.00 | | | 191 877.00 |
I3 DECREASES Total Financial Fixed Assets | | | 191 877.00 | |
I4 DECREASES Grand Total | | | 191 877.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 191 877.00 | | | 191 877.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 7 446.00 | | | 7 446.00 |
7C Grand total | 7 446.00 | | | 7 446.00 |
| |
| 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 | 959.00 | 959.00 | | 959.00 |
UX Other trade receivables | 8 587.00 | | | 8 587.00 |
VB VAT | 159.00 | | | 159.00 |
VH Loans with a maturity of more than one year at origin | 28 925.00 | 28 925.00 | | 28 925.00 |
VI Group and Associates | 22 872.00 | 22 872.00 | | 22 872.00 |
VK Loans repaid during the year | 27 372.00 | | | 27 372.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 746.00 | 8 746.00 | | 8 746.00 |
VW VAT | 2 897.00 | 2 897.00 | | 2 897.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 55 652.00 | 55 652.00 | | 55 652.00 |
