| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 649 551.00 | | 649 551.00 | 649 551.00 |
BX Customers and related accounts | 47 003.00 | | 47 003.00 | 47 003.00 |
BZ Other receivables | 52 153.00 | | 52 153.00 | 52 153.00 |
CF Cash and cash equivalents | 819.00 | | 819.00 | 819.00 |
CH Prepaid expenses | 774.00 | | 774.00 | 774.00 |
CJ TOTAL (II) | 100 749.00 | | 100 749.00 | 100 749.00 |
CO Grand total (0 to V) | 750 300.00 | | 750 300.00 | 750 300.00 |
CU Other investments | 649 551.00 | | 649 551.00 | 649 551.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 187 728.00 | 116 810.00 | | 187 728.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 95 211.00 | 92 417.00 | | 95 211.00 |
DK Regulated provisions | 4 120.00 | 3 090.00 | | 4 120.00 |
DL TOTAL (I) | 295 858.00 | 221 118.00 | | 295 858.00 |
DU Loans and Debts from Credit Institutions (3) | 229 367.00 | 301 414.00 | | 229 367.00 |
DV Miscellaneous Loans and Financial Debts (4) | 206 648.00 | 198 791.00 | | 206 648.00 |
DX Trade payables and related accounts | 3 668.00 | 3 619.00 | | 3 668.00 |
DY Tax and social security liabilities | 14 758.00 | 9 612.00 | | 14 758.00 |
EC TOTAL (IV) | 454 442.00 | 513 436.00 | | 454 442.00 |
EE Grand total (I to V) | 750 300.00 | 734 554.00 | | 750 300.00 |
EG Accrued income and payables due within one year | 157 379.00 | 284 203.00 | | 157 379.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 120 000.00 | | 120 000.00 | 120 000.00 |
FJ Net sales | 120 000.00 | | 120 000.00 | 120 000.00 |
FQ Other income | | | 23.00 | |
FR Total operating income (I) | | | 120 023.00 | |
FW Other purchases and external expenses | | | 6 570.00 | |
FX Taxes, duties, and similar payments | | | 429.00 | |
FY Salaries and Wages | | | 60 362.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 67 362.00 | |
GG - OPERATING RESULT (I - II) | | | 52 661.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 000.00 | |
GP Total financial income (V) | | | 60 000.00 | |
GR Interest and similar expenses | | | 8 060.00 | |
GU Total financial expenses (VI) | | | 8 060.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 51 940.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 104 601.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 276.00 | 910.00 | | 276.00 |
HG Exceptional depreciation and provisions | 1 030.00 | 1 030.00 | | 1 030.00 |
HH Total exceptional expenses (VIII) | 1 306.00 | 1 940.00 | | 1 306.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 306.00 | -1 940.00 | | -1 306.00 |
HK Income tax | 8 084.00 | 7 680.00 | | 8 084.00 |
HL TOTAL REVENUE (I + III + V + VII) | 180 023.00 | 180 000.00 | | 180 023.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 84 812.00 | 87 583.00 | | 84 812.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 95 211.00 | 92 417.00 | | 95 211.00 |
| |
| 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 | 649 551.00 | | | 649 551.00 |
I3 DECREASES Total Financial Fixed Assets | | | 649 551.00 | |
I4 DECREASES Grand Total | | | 649 551.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 649 551.00 | | | 649 551.00 |
| |
| 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 | 3 668.00 | 3 668.00 | | 3 668.00 |
8D Social Security and Other Social Organizations | 3 885.00 | 3 885.00 | | 3 885.00 |
8E Income Taxes | 715.00 | 715.00 | | 715.00 |
UX Other trade receivables | 47 003.00 | 47 003.00 | | 47 003.00 |
VB VAT | 594.00 | 594.00 | | 594.00 |
VC Group and associates | 49 669.00 | 49 669.00 | | 49 669.00 |
VH Loans with a maturity of more than one year at origin | 229 367.00 | 74 305.00 | 155 062.00 | 229 367.00 |
VI Group and Associates | 206 648.00 | 64 648.00 | 142 000.00 | 206 648.00 |
VK Loans repaid during the year | 72 047.00 | | | 72 047.00 |
VQ Other Taxes, Duties, and Similar Debts | 324.00 | 324.00 | | 324.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 890.00 | 1 890.00 | | 1 890.00 |
VS Prepaid expenses | 774.00 | 774.00 | | 774.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 99 931.00 | 99 931.00 | | 99 931.00 |
VW VAT | 9 834.00 | 9 834.00 | | 9 834.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 454 442.00 | 157 379.00 | 297 062.00 | 454 442.00 |
