| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 326 103.00 | 322 413.00 | 3 690.00 | 326 103.00 |
BJ TOTAL (I) | 603 103.00 | 322 413.00 | 280 690.00 | 603 103.00 |
BZ Other receivables | 1 098 670.00 | | 1 098 670.00 | 1 098 670.00 |
CF Cash and cash equivalents | 87 145.00 | | 87 145.00 | 87 145.00 |
CJ TOTAL (II) | 1 185 815.00 | | 1 185 815.00 | 1 185 815.00 |
CO Grand total (0 to V) | 1 788 918.00 | 322 413.00 | 1 466 505.00 | 1 788 918.00 |
CU Other investments | 277 000.00 | | 277 000.00 | 277 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 1 110 841.00 | 1 110 841.00 | | 1 110 841.00 |
DH Retained earnings | 272 083.00 | 249 953.00 | | 272 083.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 956.00 | 22 130.00 | | 26 956.00 |
DL TOTAL (I) | 1 453 880.00 | 1 426 924.00 | | 1 453 880.00 |
DX Trade payables and related accounts | 12 190.00 | 12 015.00 | | 12 190.00 |
EA Other liabilities | 435.00 | 4 729.00 | | 435.00 |
EC TOTAL (IV) | 12 625.00 | 16 744.00 | | 12 625.00 |
EE Grand total (I to V) | 1 466 505.00 | 1 443 667.00 | | 1 466 505.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 55 065.00 | | 55 065.00 | 55 065.00 |
FJ Net sales | 55 065.00 | | 55 065.00 | 55 065.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 55 066.00 | |
FW Other purchases and external expenses | | | 11 415.00 | |
FX Taxes, duties, and similar payments | | | 5 941.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 112.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 25 470.00 | |
GG - OPERATING RESULT (I - II) | | | 29 597.00 | |
GL Other interest and similar income | | | 7 843.00 | |
GP Total financial income (V) | | | 7 843.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 843.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 439.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 10 483.00 | 13 756.00 | | 10 483.00 |
HL TOTAL REVENUE (I + III + V + VII) | 62 909.00 | 61 570.00 | | 62 909.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 35 953.00 | 39 440.00 | | 35 953.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 956.00 | 22 130.00 | | 26 956.00 |
| |
| 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 | 603 103.00 | | | 603 103.00 |
I3 DECREASES Total Financial Fixed Assets | | | 277 000.00 | |
I4 DECREASES Grand Total | | | 603 103.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 326 103.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 326 103.00 | | | 326 103.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 277 000.00 | | | 277 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 314 301.00 | 8 112.00 | | 314 301.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 314 301.00 | 8 112.00 | | 314 301.00 |
| |
| 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 | 12 190.00 | 12 190.00 | | 12 190.00 |
VB VAT | 1 331.00 | 1 331.00 | | 1 331.00 |
VC Group and associates | 1 096 021.00 | 1 096 021.00 | | 1 096 021.00 |
VH Loans with a maturity of more than one year at origin | | | 8.00 | |
VI Group and Associates | 435.00 | 435.00 | | 435.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 318.00 | 1 318.00 | | 1 318.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 098 670.00 | 1 098 670.00 | | 1 098 670.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 625.00 | 12 625.00 | | 12 625.00 |
