| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 12 265 502.00 | | 12 265 502.00 | 12 265 502.00 |
BX Customers and related accounts | 3 930 586.00 | | 3 930 586.00 | 3 930 586.00 |
BZ Other receivables | 928 420.00 | | 928 420.00 | 928 420.00 |
CF Cash and cash equivalents | 46 567.00 | | 46 567.00 | 46 567.00 |
CJ TOTAL (II) | 4 905 574.00 | | 4 905 574.00 | 4 905 574.00 |
CO Grand total (0 to V) | 17 171 076.00 | | 17 171 076.00 | 17 171 076.00 |
CU Other investments | 12 265 502.00 | | 12 265 502.00 | 12 265 502.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 150 500.00 | 11 150 500.00 | | 11 150 500.00 |
DD Legal reserve (1) | 145 653.00 | 34 770.00 | | 145 653.00 |
DG Other reserves | 2 767 417.00 | | | 2 767 417.00 |
DH Retained earnings | | 660 627.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 009 043.00 | 2 217 673.00 | | 1 009 043.00 |
DL TOTAL (I) | 15 072 613.00 | 14 063 569.00 | | 15 072 613.00 |
DV Miscellaneous Loans and Financial Debts (4) | 486 766.00 | 570 293.00 | | 486 766.00 |
DX Trade payables and related accounts | 549 259.00 | 463 328.00 | | 549 259.00 |
DY Tax and social security liabilities | 1 062 439.00 | 827 402.00 | | 1 062 439.00 |
EA Other liabilities | | 341 269.00 | | |
EC TOTAL (IV) | 2 098 463.00 | 2 202 292.00 | | 2 098 463.00 |
EE Grand total (I to V) | 17 171 076.00 | 16 265 862.00 | | 17 171 076.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 836 290.00 | | 836 290.00 | 836 290.00 |
FJ Net sales | 836 290.00 | | 836 290.00 | 836 290.00 |
FR Total operating income (I) | | | 836 290.00 | |
FW Other purchases and external expenses | | | 26 131.00 | |
FX Taxes, duties, and similar payments | | | 4 304.00 | |
FY Salaries and Wages | | | 412 120.00 | |
FZ Social Security Contributions | | | 369 260.00 | |
GF Total Operating Expenses (II) | | | 811 816.00 | |
GG - OPERATING RESULT (I - II) | | | 24 474.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 000 000.00 | |
GL Other interest and similar income | | | 17 463.00 | |
GP Total financial income (V) | | | 1 017 463.00 | |
GR Interest and similar expenses | | | 11 440.00 | |
GU Total financial expenses (VI) | | | 11 448.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 006 015.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 030 489.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 605.00 | | | 1 605.00 |
HH Total exceptional expenses (VIII) | 1 605.00 | | | 1 605.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 605.00 | | | -1 605.00 |
HK Income tax | 19 841.00 | 121 353.00 | | 19 841.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 853 753.00 | 3 071 285.00 | | 1 853 753.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 844 710.00 | 853 613.00 | | 844 710.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 009 043.00 | 2 217 673.00 | | 1 009 043.00 |
| |
| 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 | 12 265 502.00 | | | 12 265 502.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 265 502.00 | |
I4 DECREASES Grand Total | | | 12 265 502.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 265 502.00 | | | 12 265 502.00 |
| |
| 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 | 549 259.00 | 549 259.00 | | 549 259.00 |
8C Staff and Related Accounts | 191 232.00 | 191 232.00 | | 191 232.00 |
8D Social Security and Other Social Organizations | 182 852.00 | 182 852.00 | | 182 852.00 |
UX Other trade receivables | 3 930 586.00 | | | 3 930 586.00 |
VB VAT | 67 897.00 | | | 67 897.00 |
VC Group and associates | 737 535.00 | | | 737 535.00 |
VI Group and Associates | 486 766.00 | 486 766.00 | | 486 766.00 |
VM Income taxes | 122 988.00 | | | 122 988.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 029.00 | 4 029.00 | | 4 029.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 859 007.00 | 4 859 007.00 | | 4 859 007.00 |
VW VAT | 684 326.00 | 684 326.00 | | 684 326.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 098 463.00 | 2 098 463.00 | | 2 098 463.00 |
