| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 767 350.00 | | 1 767 350.00 | 1 767 350.00 |
BX Customers and related accounts | 149 760.00 | | 149 760.00 | 149 760.00 |
BZ Other receivables | 791 932.00 | | 791 932.00 | 791 932.00 |
CF Cash and cash equivalents | 14 651.00 | | 14 651.00 | 14 651.00 |
CJ TOTAL (II) | 956 343.00 | | 956 343.00 | 956 343.00 |
CO Grand total (0 to V) | 2 723 693.00 | | 2 723 693.00 | 2 723 693.00 |
CU Other investments | 1 767 350.00 | | 1 767 350.00 | 1 767 350.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 227 550.00 | 1 227 550.00 | | 1 227 550.00 |
DB Share, merger, contribution premiums, etc. | 476 500.00 | 476 500.00 | | 476 500.00 |
DD Legal reserve (1) | 106 665.00 | 67 264.00 | | 106 665.00 |
DH Retained earnings | 426 657.00 | 269 054.00 | | 426 657.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 284 648.00 | 197 004.00 | | 284 648.00 |
DL TOTAL (I) | 2 522 020.00 | 2 237 372.00 | | 2 522 020.00 |
DV Miscellaneous Loans and Financial Debts (4) | 171 197.00 | 134 594.00 | | 171 197.00 |
DX Trade payables and related accounts | 1 800.00 | 1 800.00 | | 1 800.00 |
DY Tax and social security liabilities | 28 676.00 | 13 442.00 | | 28 676.00 |
EC TOTAL (IV) | 201 673.00 | 149 836.00 | | 201 673.00 |
EE Grand total (I to V) | 2 723 693.00 | 2 387 208.00 | | 2 723 693.00 |
EI Including equity loans | 171 197.00 | | | 171 197.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 80 800.00 | | 80 800.00 | 80 800.00 |
FJ Net sales | 80 800.00 | | 80 800.00 | 80 800.00 |
FR Total operating income (I) | | | 80 800.00 | |
FW Other purchases and external expenses | | | 2 464.00 | |
FX Taxes, duties, and similar payments | | | 622.00 | |
FY Salaries and Wages | | | 33 600.00 | |
GF Total Operating Expenses (II) | | | 36 686.00 | |
GG - OPERATING RESULT (I - II) | | | 44 114.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 253 833.00 | |
GP Total financial income (V) | | | 253 833.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 253 833.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 297 948.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 13 300.00 | 13 206.00 | | 13 300.00 |
HL TOTAL REVENUE (I + III + V + VII) | 334 633.00 | 247 900.00 | | 334 633.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 49 986.00 | 50 896.00 | | 49 986.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 284 648.00 | 197 004.00 | | 284 648.00 |
| |
| 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 | 171 197.00 | 171 197.00 | | 171 197.00 |
8B Suppliers and Related Accounts | 1 800.00 | 1 800.00 | | 1 800.00 |
UX Other trade receivables | 149 760.00 | 149 760.00 | | 149 760.00 |
VB VAT | 1 621.00 | 1 621.00 | | 1 621.00 |
VC Group and associates | 790 097.00 | 790 097.00 | | 790 097.00 |
VM Income taxes | 214.00 | 214.00 | | 214.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 716.00 | 3 716.00 | | 3 716.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 941 692.00 | 941 692.00 | | 941 692.00 |
VW VAT | 24 960.00 | 24 960.00 | | 24 960.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 201 673.00 | 201 673.00 | | 201 673.00 |
