| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 923 810.00 | 170 000.00 | 753 810.00 | 923 810.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 24 500.00 | | 24 500.00 | 24 500.00 |
BZ Other receivables | 55 609.00 | | 55 609.00 | 55 609.00 |
CF Cash and cash equivalents | 4 068.00 | | 4 068.00 | 4 068.00 |
CH Prepaid expenses | 602.00 | | 602.00 | 602.00 |
CJ TOTAL (II) | 84 778.00 | | 84 778.00 | 84 778.00 |
CO Grand total (0 to V) | 1 008 589.00 | 170 000.00 | 838 589.00 | 1 008 589.00 |
CP Shares due in less than one year | 30.00 | | | 30.00 |
CU Other investments | 923 780.00 | 170 000.00 | 753 780.00 | 923 780.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 722 282.00 | 722 282.00 | | 722 282.00 |
DD Legal reserve (1) | 68 303.00 | 61 690.00 | | 68 303.00 |
DH Retained earnings | 32 022.00 | 32 022.00 | | 32 022.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -110 984.00 | 6 614.00 | | -110 984.00 |
DL TOTAL (I) | 711 623.00 | 822 607.00 | | 711 623.00 |
DV Miscellaneous Loans and Financial Debts (4) | 101 735.00 | 299 408.00 | | 101 735.00 |
DX Trade payables and related accounts | 3 257.00 | 3 265.00 | | 3 257.00 |
DY Tax and social security liabilities | 21 974.00 | 29 357.00 | | 21 974.00 |
EC TOTAL (IV) | 126 966.00 | 332 031.00 | | 126 966.00 |
EE Grand total (I to V) | 838 589.00 | 1 154 638.00 | | 838 589.00 |
EG Accrued income and payables due within one year | 126 966.00 | 332 031.00 | | 126 966.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 153 833.00 | | 153 833.00 | 153 833.00 |
FJ Net sales | 153 833.00 | | 153 833.00 | 153 833.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 000.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 156 834.00 | |
FW Other purchases and external expenses | | | 11 732.00 | |
FX Taxes, duties, and similar payments | | | 1 626.00 | |
FY Salaries and Wages | | | 115 645.00 | |
FZ Social Security Contributions | | | 16 363.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 145 368.00 | |
GG - OPERATING RESULT (I - II) | | | 11 466.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GL Other interest and similar income | | | 6 891.00 | |
GP Total financial income (V) | | | 206 891.00 | |
GQ Financial allocations to depreciation and provisions | | | 170 000.00 | |
GR Interest and similar expenses | | | 5 508.00 | |
GU Total financial expenses (VI) | | | 175 508.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 31 383.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 849.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 000.00 | 2 547.00 | | 3 000.00 |
HE Exceptional expenses on management operations | 150 000.00 | | | 150 000.00 |
HH Total exceptional expenses (VIII) | 150 000.00 | | | 150 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -150 000.00 | | | -150 000.00 |
HK Income tax | 3 833.00 | 1 186.00 | | 3 833.00 |
HL TOTAL REVENUE (I + III + V + VII) | 363 725.00 | 180 887.00 | | 363 725.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 474 709.00 | 174 274.00 | | 474 709.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -110 984.00 | 6 614.00 | | -110 984.00 |
| |
| 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 | 773 810.00 | | 150 000.00 | 773 810.00 |
I3 DECREASES Total Financial Fixed Assets | | | 923 810.00 | |
I4 DECREASES Grand Total | | | 923 810.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 773 810.00 | | 150 000.00 | 773 810.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 170 000.00 | | |
7C Grand total | | 170 000.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 170 000.00 | | |
| |
| 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 | 3 257.00 | 3 257.00 | | 3 257.00 |
8C Staff and Related Accounts | 11 110.00 | 11 110.00 | | 11 110.00 |
8D Social Security and Other Social Organizations | 5 027.00 | 5 027.00 | | 5 027.00 |
UT Other financial assets | 30.00 | 30.00 | | 30.00 |
UX Other trade receivables | 24 500.00 | 24 500.00 | | 24 500.00 |
VB VAT | 610.00 | 610.00 | | 610.00 |
VC Group and associates | 53 638.00 | 53 638.00 | | 53 638.00 |
VI Group and Associates | 101 735.00 | 101 735.00 | | 101 735.00 |
VM Income taxes | 156.00 | 156.00 | | 156.00 |
VP Miscellaneous | 1 192.00 | 1 192.00 | | 1 192.00 |
VQ Other Taxes, Duties, and Similar Debts | 575.00 | 575.00 | | 575.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12.00 | 12.00 | | 12.00 |
VS Prepaid expenses | 602.00 | 602.00 | | 602.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 80 741.00 | 80 741.00 | | 80 741.00 |
VW VAT | 5 262.00 | 5 262.00 | | 5 262.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 126 966.00 | 126 966.00 | | 126 966.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 285.00 | 1 401.00 | | 1 285.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 128.00 | 3 132.00 | | 3 128.00 |
ST Other accounts | 2 618.00 | 1 440.00 | | 2 618.00 |
XQ Rental, rental and co-ownership charges | 5 986.00 | 5 088.00 | | 5 986.00 |
YW Business tax | 341.00 | 481.00 | | 341.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 626.00 | 1 882.00 | | 1 626.00 |
YY Amount of VAT collected | 29 867.00 | 33 600.00 | | 29 867.00 |
YZ Total deductible VAT on goods and services | 980.00 | 877.00 | | 980.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 11 732.00 | 9 660.00 | | 11 732.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
