| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 166 500.00 | | 166 500.00 | 166 500.00 |
BJ TOTAL (I) | 1 091 420.00 | | 1 091 420.00 | 1 091 420.00 |
BX Customers and related accounts | 175 200.00 | | 175 200.00 | 175 200.00 |
BZ Other receivables | 1 227 197.00 | | 1 227 197.00 | 1 227 197.00 |
CF Cash and cash equivalents | 354 505.00 | | 354 505.00 | 354 505.00 |
CJ TOTAL (II) | 1 756 902.00 | | 1 756 902.00 | 1 756 902.00 |
CO Grand total (0 to V) | 2 848 322.00 | | 2 848 322.00 | 2 848 322.00 |
CU Other investments | 924 920.00 | | 924 920.00 | 924 920.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 310 000.00 | 310 000.00 | | 310 000.00 |
DD Legal reserve (1) | 31 000.00 | 31 000.00 | | 31 000.00 |
DG Other reserves | 2 173 576.00 | 2 050 146.00 | | 2 173 576.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 170 768.00 | 253 630.00 | | 170 768.00 |
DL TOTAL (I) | 2 685 344.00 | 2 644 776.00 | | 2 685 344.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 351.00 | 15 711.00 | | 16 351.00 |
DX Trade payables and related accounts | 13 234.00 | 12 318.00 | | 13 234.00 |
DY Tax and social security liabilities | 133 394.00 | 155 614.00 | | 133 394.00 |
EC TOTAL (IV) | 162 978.00 | 183 643.00 | | 162 978.00 |
EE Grand total (I to V) | 2 848 322.00 | 2 828 420.00 | | 2 848 322.00 |
EI Including equity loans | 16 351.00 | | | 16 351.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 496 000.00 | | 496 000.00 | 496 000.00 |
FJ Net sales | 496 000.00 | | 496 000.00 | 496 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 496 000.00 | |
FW Other purchases and external expenses | | | 19 557.00 | |
FX Taxes, duties, and similar payments | | | 16 188.00 | |
FY Salaries and Wages | | | 278 000.00 | |
FZ Social Security Contributions | | | 128 458.00 | |
GE Other Expenses | | | 28 322.00 | |
GF Total Operating Expenses (II) | | | 470 525.00 | |
GG - OPERATING RESULT (I - II) | | | 25 475.00 | |
GK Income from other securities and fixed asset receivables | | | 160 582.00 | |
GP Total financial income (V) | | | 160 582.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 160 582.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 186 058.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 27 069.00 | | |
HE Exceptional expenses on management operations | | 2 843.00 | | |
HF Exceptional expenses on capital transactions | | 19 191.00 | | |
HH Total exceptional expenses (VIII) | | 22 034.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 5 035.00 | | |
HK Income tax | 15 290.00 | 15 270.00 | | 15 290.00 |
HL TOTAL REVENUE (I + III + V + VII) | 656 583.00 | 754 482.00 | | 656 583.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 485 815.00 | 500 852.00 | | 485 815.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 170 768.00 | 253 630.00 | | 170 768.00 |
| |
| 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 | 924 920.00 | | | 924 920.00 |
I3 DECREASES Total Financial Fixed Assets | | | 924 920.00 | |
I4 DECREASES Grand Total | | | 924 920.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 924 920.00 | | | 924 920.00 |
| |
| 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 | 13 234.00 | 13 234.00 | | 13 234.00 |
8C Staff and Related Accounts | 45 619.00 | 45 619.00 | | 45 619.00 |
8D Social Security and Other Social Organizations | 47 662.00 | 47 662.00 | | 47 662.00 |
UL Receivables related to investments | 166 500.00 | | 166 500.00 | 166 500.00 |
UX Other trade receivables | 175 200.00 | 175 200.00 | | 175 200.00 |
VB VAT | 2 679.00 | 2 679.00 | | 2 679.00 |
VC Group and associates | 1 157 561.00 | 1 157 561.00 | | 1 157 561.00 |
VI Group and Associates | 16 351.00 | 16 351.00 | | 16 351.00 |
VM Income taxes | 59 867.00 | 59 867.00 | | 59 867.00 |
VP Miscellaneous | 7 090.00 | 7 090.00 | | 7 090.00 |
VQ Other Taxes, Duties, and Similar Debts | 17 013.00 | 17 013.00 | | 17 013.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 568 897.00 | 1 402 397.00 | 166 500.00 | 1 568 897.00 |
VW VAT | 23 100.00 | 23 100.00 | | 23 100.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 162 978.00 | 162 978.00 | | 162 978.00 |
