| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 048 850.00 | | 1 048 850.00 | 1 048 850.00 |
BX Customers and related accounts | 64 246.00 | | 64 246.00 | 64 246.00 |
BZ Other receivables | 25 503.00 | | 25 503.00 | 25 503.00 |
CF Cash and cash equivalents | 17 726.00 | | 17 726.00 | 17 726.00 |
CH Prepaid expenses | 211.00 | | 211.00 | 211.00 |
CJ TOTAL (II) | 107 686.00 | | 107 686.00 | 107 686.00 |
CO Grand total (0 to V) | 1 156 536.00 | | 1 156 536.00 | 1 156 536.00 |
CU Other investments | 1 048 850.00 | | 1 048 850.00 | 1 048 850.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 6 000.00 | 6 000.00 | | 6 000.00 |
DG Other reserves | 786 145.00 | 662 144.00 | | 786 145.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 86 413.00 | 124 001.00 | | 86 413.00 |
DK Regulated provisions | 48 850.00 | 48 850.00 | | 48 850.00 |
DL TOTAL (I) | 942 409.00 | 855 995.00 | | 942 409.00 |
DU Loans and Debts from Credit Institutions (3) | 140 945.00 | 198 874.00 | | 140 945.00 |
DV Miscellaneous Loans and Financial Debts (4) | 57 303.00 | 83 279.00 | | 57 303.00 |
DX Trade payables and related accounts | 3 114.00 | 3 090.00 | | 3 114.00 |
DY Tax and social security liabilities | 12 765.00 | 18 967.00 | | 12 765.00 |
EC TOTAL (IV) | 214 127.00 | 304 210.00 | | 214 127.00 |
EE Grand total (I to V) | 1 156 536.00 | 1 160 205.00 | | 1 156 536.00 |
EG Accrued income and payables due within one year | 134 060.00 | 163 452.00 | | 134 060.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 111 139.00 | | 111 139.00 | 111 139.00 |
FJ Net sales | 111 139.00 | | 111 139.00 | 111 139.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 111 139.00 | |
FW Other purchases and external expenses | | | 14 083.00 | |
FX Taxes, duties, and similar payments | | | 5 375.00 | |
FY Salaries and Wages | | | 54 900.00 | |
FZ Social Security Contributions | | | 21 428.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 95 798.00 | |
GG - OPERATING RESULT (I - II) | | | 15 341.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 76 950.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 76 950.00 | |
GR Interest and similar expenses | | | 8 194.00 | |
GU Total financial expenses (VI) | | | 8 194.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 68 756.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 84 096.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 317.00 | -5 605.00 | | -2 317.00 |
HL TOTAL REVENUE (I + III + V + VII) | 188 089.00 | 219 059.00 | | 188 089.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 101 675.00 | 95 058.00 | | 101 675.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 86 413.00 | 124 001.00 | | 86 413.00 |
| |
| 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 | 1 048 850.00 | | | 1 048 850.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 048 850.00 | |
I4 DECREASES Grand Total | | | 1 048 850.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 048 850.00 | | | 1 048 850.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 48 850.00 | | | 48 850.00 |
| |
| 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 | 3 114.00 | 3 114.00 | | 3 114.00 |
8D Social Security and Other Social Organizations | 935.00 | 935.00 | | 935.00 |
UX Other trade receivables | 64 246.00 | 64 246.00 | | 64 246.00 |
VB VAT | 519.00 | 519.00 | | 519.00 |
VC Group and associates | 15 446.00 | 15 446.00 | | 15 446.00 |
VG Loans with a maturity of up to one year at origin | 188.00 | 188.00 | | 188.00 |
VH Loans with a maturity of more than one year at origin | 140 758.00 | 60 690.00 | 80 067.00 | 140 758.00 |
VI Group and Associates | 57 303.00 | 57 303.00 | | 57 303.00 |
VM Income taxes | 9 538.00 | 9 538.00 | | 9 538.00 |
VQ Other Taxes, Duties, and Similar Debts | 142.00 | 142.00 | | 142.00 |
VS Prepaid expenses | 211.00 | 211.00 | | 211.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 89 960.00 | 89 960.00 | | 89 960.00 |
VW VAT | 11 688.00 | 11 688.00 | | 11 688.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 214 127.00 | 134 060.00 | 80 067.00 | 214 127.00 |
