| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 634 361.00 | | 1 634 361.00 | 1 634 361.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 2 774 449.00 | | 2 774 449.00 | 2 774 449.00 |
CF Cash and cash equivalents | 104 425.00 | | 104 425.00 | 104 425.00 |
CH Prepaid expenses | 878.00 | | 878.00 | 878.00 |
CJ TOTAL (II) | 2 879 752.00 | | 2 879 752.00 | 2 879 752.00 |
CO Grand total (0 to V) | 4 514 112.00 | | 4 514 112.00 | 4 514 112.00 |
CU Other investments | 1 634 361.00 | | 1 634 361.00 | 1 634 361.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DG Other reserves | 2 283 935.00 | 2 146 536.00 | | 2 283 935.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 606 675.00 | 136 884.00 | | 606 675.00 |
DL TOTAL (I) | 3 055 610.00 | 2 448 420.00 | | 3 055 610.00 |
DU Loans and Debts from Credit Institutions (3) | 185 466.00 | 385 672.00 | | 185 466.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 071 783.00 | 1 120 858.00 | | 1 071 783.00 |
DX Trade payables and related accounts | 4 038.00 | 1 820.00 | | 4 038.00 |
DY Tax and social security liabilities | 197 216.00 | 253 130.00 | | 197 216.00 |
EC TOTAL (IV) | 1 458 502.00 | 1 761 480.00 | | 1 458 502.00 |
EE Grand total (I to V) | 4 514 112.00 | 4 209 900.00 | | 4 514 112.00 |
EG Accrued income and payables due within one year | 1 458 502.00 | 1 576 043.00 | | 1 458 502.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 613 511.00 | | 613 511.00 | 613 511.00 |
FJ Net sales | 613 511.00 | | 613 511.00 | 613 511.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 418.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 617 940.00 | |
FW Other purchases and external expenses | | | 25 301.00 | |
FX Taxes, duties, and similar payments | | | 11 425.00 | |
FY Salaries and Wages | | | 356 782.00 | |
FZ Social Security Contributions | | | 160 476.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 553 988.00 | |
GG - OPERATING RESULT (I - II) | | | 63 952.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 550 039.00 | |
GL Other interest and similar income | | | 30 078.00 | |
GP Total financial income (V) | | | 580 117.00 | |
GR Interest and similar expenses | | | 30 619.00 | |
GU Total financial expenses (VI) | | | 30 619.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 549 498.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 613 450.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 13 117.00 | | |
HD Total exceptional income (VII) | | 13 117.00 | | |
HE Exceptional expenses on management operations | 745.00 | | | 745.00 |
HH Total exceptional expenses (VIII) | 745.00 | | | 745.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -745.00 | 13 117.00 | | -745.00 |
HK Income tax | 6 030.00 | 61 546.00 | | 6 030.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 198 057.00 | 817 671.00 | | 1 198 057.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 591 382.00 | 680 787.00 | | 591 382.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 606 675.00 | 136 884.00 | | 606 675.00 |
| |
| 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 | 1 071 783.00 | 1 071 783.00 | | 1 071 783.00 |
8B Suppliers and Related Accounts | 4 038.00 | 4 038.00 | | 4 038.00 |
VG Loans with a maturity of up to one year at origin | 185 466.00 | 185 466.00 | | 185 466.00 |
VQ Other Taxes, Duties, and Similar Debts | 197 216.00 | 197 216.00 | | 197 216.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 775 327.00 | 2 775 327.00 | | 2 775 327.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 458 502.00 | 1 458 502.00 | | 1 458 502.00 |
