| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 544 000.00 | 102 500.00 | 441 500.00 | 544 000.00 |
BZ Other receivables | 686 856.00 | | 686 856.00 | 686 856.00 |
CF Cash and cash equivalents | 1 738 235.00 | | 1 738 235.00 | 1 738 235.00 |
CJ TOTAL (II) | 2 425 091.00 | | 2 425 091.00 | 2 425 091.00 |
CO Grand total (0 to V) | 2 969 091.00 | 102 500.00 | 2 866 591.00 | 2 969 091.00 |
CU Other investments | 544 000.00 | 102 500.00 | 441 500.00 | 544 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 505 000.00 | 2 505 000.00 | | 2 505 000.00 |
DD Legal reserve (1) | 8 490.00 | 7 408.00 | | 8 490.00 |
DH Retained earnings | 139 322.00 | 118 772.00 | | 139 322.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 114.00 | 21 631.00 | | 16 114.00 |
DL TOTAL (I) | 2 668 925.00 | 2 652 812.00 | | 2 668 925.00 |
DU Loans and Debts from Credit Institutions (3) | 14.00 | 33.00 | | 14.00 |
DX Trade payables and related accounts | 193 574.00 | 188 064.00 | | 193 574.00 |
DY Tax and social security liabilities | 4 077.00 | 5 747.00 | | 4 077.00 |
EA Other liabilities | | 5 000.00 | | |
EC TOTAL (IV) | 197 665.00 | 198 843.00 | | 197 665.00 |
EE Grand total (I to V) | 2 866 591.00 | 2 851 655.00 | | 2 866 591.00 |
EG Accrued income and payables due within one year | 197 665.00 | 198 843.00 | | 197 665.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 14.00 | 33.00 | | 14.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 297.00 | |
FR Total operating income (I) | | | 297.00 | |
FW Other purchases and external expenses | | | 20 503.00 | |
FX Taxes, duties, and similar payments | | | 183.00 | |
FY Salaries and Wages | | | 6 955.00 | |
FZ Social Security Contributions | | | 2 483.00 | |
GE Other Expenses | | | 13.00 | |
GF Total Operating Expenses (II) | | | 30 138.00 | |
GG - OPERATING RESULT (I - II) | | | -29 840.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 28 718.00 | |
GP Total financial income (V) | | | 28 718.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 28 718.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 122.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 515 302.00 | 240 504.00 | | 515 302.00 |
HD Total exceptional income (VII) | 515 302.00 | 240 504.00 | | 515 302.00 |
HF Exceptional expenses on capital transactions | 495 340.00 | 240 504.00 | | 495 340.00 |
HH Total exceptional expenses (VIII) | 495 340.00 | 240 504.00 | | 495 340.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 19 962.00 | | | 19 962.00 |
HK Income tax | 2 726.00 | 5 259.00 | | 2 726.00 |
HL TOTAL REVENUE (I + III + V + VII) | 544 317.00 | 351 920.00 | | 544 317.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 528 204.00 | 330 289.00 | | 528 204.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 114.00 | 21 631.00 | | 16 114.00 |
| |
| 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 | 1 039 340.00 | | | 1 039 340.00 |
I3 DECREASES Total Financial Fixed Assets | | 495 340.00 | 544 000.00 | |
I4 DECREASES Grand Total | | 495 340.00 | 544 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 039 340.00 | | | 1 039 340.00 |
| |
| 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 | 193 574.00 | 193 574.00 | | 193 574.00 |
VG Loans with a maturity of up to one year at origin | 14.00 | 14.00 | | 14.00 |
VP Miscellaneous | 686 856.00 | | | 686 856.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 077.00 | 4 077.00 | | 4 077.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 686 856.00 | 686 856.00 | | 686 856.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 197 665.00 | 197 665.00 | | 197 665.00 |
