| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 315 012.00 | | 1 315 012.00 | 1 315 012.00 |
BX Customers and related accounts | 315 905.00 | | 315 905.00 | 315 905.00 |
BZ Other receivables | 905 003.00 | | 905 003.00 | 905 003.00 |
CH Prepaid expenses | 4 931.00 | | 4 931.00 | 4 931.00 |
CJ TOTAL (II) | 1 225 839.00 | | 1 225 839.00 | 1 225 839.00 |
CO Grand total (0 to V) | 2 540 851.00 | | 2 540 851.00 | 2 540 851.00 |
CU Other investments | 1 315 012.00 | | 1 315 012.00 | 1 315 012.00 |
| |
| 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) | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | 1 786 391.00 | 1 096 852.00 | | 1 786 391.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 852.00 | 689 538.00 | | 4 852.00 |
DK Regulated provisions | 29 688.00 | 29 688.00 | | 29 688.00 |
DL TOTAL (I) | 1 837 431.00 | 1 832 579.00 | | 1 837 431.00 |
DU Loans and Debts from Credit Institutions (3) | 28 630.00 | 84 883.00 | | 28 630.00 |
DV Miscellaneous Loans and Financial Debts (4) | 251 800.00 | 283 288.00 | | 251 800.00 |
DX Trade payables and related accounts | 30 127.00 | 24 228.00 | | 30 127.00 |
DY Tax and social security liabilities | 268 442.00 | 273 644.00 | | 268 442.00 |
EA Other liabilities | 124 421.00 | 121 499.00 | | 124 421.00 |
EC TOTAL (IV) | 703 420.00 | 787 540.00 | | 703 420.00 |
EE Grand total (I to V) | 2 540 851.00 | 2 620 119.00 | | 2 540 851.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 166 700.00 | | 166 700.00 | 166 700.00 |
FJ Net sales | 166 700.00 | | 166 700.00 | 166 700.00 |
FQ Other income | | | 2 521.00 | |
FR Total operating income (I) | | | 169 221.00 | |
FW Other purchases and external expenses | | | 19 783.00 | |
FX Taxes, duties, and similar payments | | | 266.00 | |
FY Salaries and Wages | | | 54 006.00 | |
FZ Social Security Contributions | | | 88 935.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 162 991.00 | |
GG - OPERATING RESULT (I - II) | | | 6 230.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 528.00 | |
GU Total financial expenses (VI) | | | 528.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -528.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 702.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 122.00 | | |
HH Total exceptional expenses (VIII) | | 1 122.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 122.00 | | |
HK Income tax | 850.00 | | | 850.00 |
HL TOTAL REVENUE (I + III + V + VII) | 169 221.00 | 1 149 831.00 | | 169 221.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 164 369.00 | 460 292.00 | | 164 369.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 852.00 | 689 538.00 | | 4 852.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 29 688.00 | | | 29 688.00 |
7C Grand total | 29 688.00 | | | 29 688.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 251 800.00 | 251 800.00 | | 251 800.00 |
8B Suppliers and Related Accounts | 30 127.00 | 30 127.00 | | 30 127.00 |
8K Other liabilities (including liabilities related to repo transactions) | 124 421.00 | 124 421.00 | | 124 421.00 |
VG Loans with a maturity of up to one year at origin | 28 630.00 | 28 630.00 | | 28 630.00 |
VQ Other Taxes, Duties, and Similar Debts | 268 442.00 | 268 442.00 | | 268 442.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 225 839.00 | 1 225 839.00 | | 1 225 839.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 703 420.00 | 703 420.00 | | 703 420.00 |
