| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 7 717.00 | 6 753.00 | 964.00 | 7 717.00 |
BJ TOTAL (I) | 3 116 453.00 | 66 753.00 | 3 049 700.00 | 3 116 453.00 |
BX Customers and related accounts | 41 760.00 | | 41 760.00 | 41 760.00 |
BZ Other receivables | 100 841.00 | 75 000.00 | 25 841.00 | 100 841.00 |
CF Cash and cash equivalents | 9 084.00 | | 9 084.00 | 9 084.00 |
CJ TOTAL (II) | 151 686.00 | 75 000.00 | 76 686.00 | 151 686.00 |
CO Grand total (0 to V) | 3 268 139.00 | 141 753.00 | 3 126 386.00 | 3 268 139.00 |
CU Other investments | 3 108 736.00 | 60 000.00 | 3 048 736.00 | 3 108 736.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DD Legal reserve (1) | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | 1 364 804.00 | 1 163 551.00 | | 1 364 804.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 189 650.00 | 201 253.00 | | 189 650.00 |
DK Regulated provisions | 32 881.00 | 23 133.00 | | 32 881.00 |
DL TOTAL (I) | 2 027 335.00 | 1 827 937.00 | | 2 027 335.00 |
DQ Provisions for Expenses | 1 574.00 | | | 1 574.00 |
DR TOTAL (IV) | 1 574.00 | | | 1 574.00 |
DU Loans and Debts from Credit Institutions (3) | 1 064 214.00 | 1 346 443.00 | | 1 064 214.00 |
DX Trade payables and related accounts | 6 313.00 | 7 577.00 | | 6 313.00 |
DY Tax and social security liabilities | 26 950.00 | 27 064.00 | | 26 950.00 |
EC TOTAL (IV) | 1 097 477.00 | 1 381 083.00 | | 1 097 477.00 |
EE Grand total (I to V) | 3 126 386.00 | 3 209 021.00 | | 3 126 386.00 |
EG Accrued income and payables due within one year | 323 002.00 | 318 525.00 | | 323 002.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 104 400.00 | | 104 400.00 | 104 400.00 |
FJ Net sales | 104 400.00 | | 104 400.00 | 104 400.00 |
FQ Other income | | | 301.00 | |
FR Total operating income (I) | | | 104 701.00 | |
FW Other purchases and external expenses | | | 8 410.00 | |
FX Taxes, duties, and similar payments | | | 8 514.00 | |
FY Salaries and Wages | | | 69 600.00 | |
FZ Social Security Contributions | | | 25 878.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 930.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 75 000.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 1 574.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 190 907.00 | |
GG - OPERATING RESULT (I - II) | | | -86 206.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 312 000.00 | |
GL Other interest and similar income | | | 158.00 | |
GP Total financial income (V) | | | 312 158.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 26 554.00 | |
GU Total financial expenses (VI) | | | 26 554.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 285 604.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 199 398.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 9 748.00 | 9 748.00 | | 9 748.00 |
HH Total exceptional expenses (VIII) | 9 748.00 | 9 748.00 | | 9 748.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 748.00 | -9 748.00 | | -9 748.00 |
HL TOTAL REVENUE (I + III + V + VII) | 416 859.00 | 416 514.00 | | 416 859.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 227 209.00 | 215 260.00 | | 227 209.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 189 650.00 | 201 253.00 | | 189 650.00 |
| |
| 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 | 3 116 453.00 | | | 3 116 453.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 7 717.00 | | | 7 717.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 108 736.00 | |
I4 DECREASES Grand Total | | | 3 116 453.00 | |
IN DECREASES Start-up, development, or research expenses | | | 7 717.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 108 736.00 | | | 3 108 736.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 823.00 | 1 930.00 | | 4 823.00 |
CY DEPRECIATION Start-up, development, or research expenses | 4 823.00 | 1 930.00 | | 4 823.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 60 000.00 | | | 60 000.00 |
3Z Total regulated provisions | 23 133.00 | 9 748.00 | | 23 133.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 1 574.00 | | |
6X Other provisions for depreciation | | 75 000.00 | | |
7B Total provisions for depreciation | 60 000.00 | 75 000.00 | | 60 000.00 |
7C Grand total | 83 133.00 | 86 322.00 | | 83 133.00 |
UE of which provisions and reversals: - Operating | | 76 574.00 | | |
UJ - Exceptional | | 9 748.00 | | |
| |
| 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 | 6 313.00 | 6 313.00 | | 6 313.00 |
8C Staff and Related Accounts | 5 000.00 | 5 000.00 | | 5 000.00 |
8D Social Security and Other Social Organizations | 5 830.00 | 5 830.00 | | 5 830.00 |
UX Other trade receivables | 41 760.00 | 41 760.00 | | 41 760.00 |
VB VAT | 1 129.00 | 1 129.00 | | 1 129.00 |
VG Loans with a maturity of up to one year at origin | 1 064 214.00 | 289 739.00 | 774 475.00 | 1 064 214.00 |
VK Loans repaid during the year | 281 765.00 | | | 281 765.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 490.00 | 7 490.00 | | 7 490.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 99 713.00 | 99 713.00 | | 99 713.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 142 601.00 | 142 601.00 | | 142 601.00 |
VW VAT | 8 630.00 | 8 630.00 | | 8 630.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 097 477.00 | 323 002.00 | 774 475.00 | 1 097 477.00 |
