| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 158 643.00 | | 158 643.00 | 158 643.00 |
BJ TOTAL (I) | 626 203.00 | | 626 203.00 | 626 203.00 |
BV Advances and down payments on orders | 1 457.00 | | 1 457.00 | 1 457.00 |
BX Customers and related accounts | 139 778.00 | | 139 778.00 | 139 778.00 |
BZ Other receivables | 407.00 | | 407.00 | 407.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 8 648.00 | | 8 648.00 | 8 648.00 |
CJ TOTAL (II) | 150 292.00 | | 150 292.00 | 150 292.00 |
CO Grand total (0 to V) | 776 495.00 | | 776 495.00 | 776 495.00 |
CP Shares due in less than one year | 15 000.00 | | | 15 000.00 |
CU Other investments | 467 560.00 | | 467 560.00 | 467 560.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 207 955.00 | 207 955.00 | | 207 955.00 |
DD Legal reserve (1) | 20 795.00 | 20 795.00 | | 20 795.00 |
DH Retained earnings | 458 693.00 | 624 272.00 | | 458 693.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 722.00 | -165 578.00 | | 24 722.00 |
DL TOTAL (I) | 712 167.00 | 687 445.00 | | 712 167.00 |
DU Loans and Debts from Credit Institutions (3) | 1 408.00 | | | 1 408.00 |
DV Miscellaneous Loans and Financial Debts (4) | 36 428.00 | 36 428.00 | | 36 428.00 |
DX Trade payables and related accounts | 1 662.00 | 4 734.00 | | 1 662.00 |
DY Tax and social security liabilities | 24 828.00 | 11 379.00 | | 24 828.00 |
EC TOTAL (IV) | 64 328.00 | 52 542.00 | | 64 328.00 |
EE Grand total (I to V) | 776 495.00 | 739 987.00 | | 776 495.00 |
EG Accrued income and payables due within one year | 64 328.00 | 52 542.00 | | 64 328.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 98 482.00 | | 98 482.00 | 98 482.00 |
FJ Net sales | 98 482.00 | | 98 482.00 | 98 482.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 98 482.00 | |
FW Other purchases and external expenses | | | 2 696.00 | |
FX Taxes, duties, and similar payments | | | 495.00 | |
FY Salaries and Wages | | | 38 367.00 | |
FZ Social Security Contributions | | | 32 800.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 74 359.00 | |
GG - OPERATING RESULT (I - II) | | | 24 123.00 | |
GR Interest and similar expenses | | | 288.00 | |
GU Total financial expenses (VI) | | | 288.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -288.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 834.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 724.00 | | | 5 724.00 |
HD Total exceptional income (VII) | 5 724.00 | | | 5 724.00 |
HE Exceptional expenses on management operations | 4 836.00 | 78 750.00 | | 4 836.00 |
HH Total exceptional expenses (VIII) | 4 836.00 | 78 750.00 | | 4 836.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 887.00 | -78 750.00 | | 887.00 |
HL TOTAL REVENUE (I + III + V + VII) | 104 207.00 | 7 501.00 | | 104 207.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 79 484.00 | 173 080.00 | | 79 484.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 722.00 | -165 578.00 | | 24 722.00 |
| |
| 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 | 681 256.00 | | | 681 256.00 |
I3 DECREASES Total Financial Fixed Assets | | 55 053.00 | 626 203.00 | |
I4 DECREASES Grand Total | | 55 053.00 | 626 203.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 681 256.00 | | | 681 256.00 |
| |
| 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 | 1 662.00 | 1 662.00 | | 1 662.00 |
8D Social Security and Other Social Organizations | 1 290.00 | 1 290.00 | | 1 290.00 |
UL Receivables related to investments | 158 643.00 | 15 000.00 | | 158 643.00 |
UX Other trade receivables | 139 779.00 | 139 779.00 | | 139 779.00 |
VB VAT | 407.00 | 407.00 | | 407.00 |
VG Loans with a maturity of up to one year at origin | 1 409.00 | 1 409.00 | | 1 409.00 |
VI Group and Associates | 36 429.00 | 36 429.00 | | 36 429.00 |
VS Prepaid expenses | 8 649.00 | 8 649.00 | | 8 649.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 307 478.00 | 163 835.00 | 143 643.00 | 307 478.00 |
VW VAT | 23 539.00 | 23 539.00 | | 23 539.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 64 329.00 | 64 329.00 | | 64 329.00 |
