| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 442 000.00 | | 3 442 000.00 | 3 442 000.00 |
BX Customers and related accounts | 109 074.00 | | 109 074.00 | 109 074.00 |
BZ Other receivables | 710 841.00 | | 710 841.00 | 710 841.00 |
CF Cash and cash equivalents | 75 461.00 | | 75 461.00 | 75 461.00 |
CJ TOTAL (II) | 895 376.00 | | 895 376.00 | 895 376.00 |
CO Grand total (0 to V) | 4 337 376.00 | | 4 337 376.00 | 4 337 376.00 |
CU Other investments | 3 442 000.00 | | 3 442 000.00 | 3 442 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | 7 700.00 | | 7 700.00 |
DD Legal reserve (1) | 770.00 | 770.00 | | 770.00 |
DF Regulated reserves (1) | 112 809.00 | 112 809.00 | | 112 809.00 |
DH Retained earnings | 1 996 961.00 | 1 370 425.00 | | 1 996 961.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 362 086.00 | 626 536.00 | | 362 086.00 |
DL TOTAL (I) | 2 480 327.00 | 2 118 241.00 | | 2 480 327.00 |
DU Loans and Debts from Credit Institutions (3) | 252 668.00 | 346 349.00 | | 252 668.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 707.00 | 21 707.00 | | 21 707.00 |
DX Trade payables and related accounts | 3 120.00 | 2 520.00 | | 3 120.00 |
DY Tax and social security liabilities | 506 212.00 | 444 388.00 | | 506 212.00 |
DZ Fixed asset liabilities and related accounts | 1 058 342.00 | 1 178 342.00 | | 1 058 342.00 |
EB Prepaid income (2) | 15 000.00 | 15 000.00 | | 15 000.00 |
EC TOTAL (IV) | 1 857 048.00 | 2 008 306.00 | | 1 857 048.00 |
EE Grand total (I to V) | 4 337 376.00 | 4 126 547.00 | | 4 337 376.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 417 386.00 | | 417 386.00 | 417 386.00 |
FJ Net sales | 417 386.00 | | 417 386.00 | 417 386.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 750.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 418 136.00 | |
FW Other purchases and external expenses | | | 6 583.00 | |
FX Taxes, duties, and similar payments | | | 47 089.00 | |
FY Salaries and Wages | | | 326 000.00 | |
FZ Social Security Contributions | | | 61 698.00 | |
GF Total Operating Expenses (II) | | | 441 370.00 | |
GG - OPERATING RESULT (I - II) | | | -23 234.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 400 000.00 | |
GP Total financial income (V) | | | 400 000.00 | |
GR Interest and similar expenses | | | 7 286.00 | |
GU Total financial expenses (VI) | | | 7 286.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 392 714.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 369 479.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 7 393.00 | | | 7 393.00 |
HH Total exceptional expenses (VIII) | 7 393.00 | | | 7 393.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 393.00 | | | -7 393.00 |
HK Income tax | | 101 835.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 818 136.00 | 764 469.00 | | 818 136.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 456 050.00 | 137 933.00 | | 456 050.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 362 086.00 | 626 536.00 | | 362 086.00 |
| |
| 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 | 2 750 000.00 | | 692 000.00 | 2 750 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 442 000.00 | |
I4 DECREASES Grand Total | | | 3 442 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 750 000.00 | | 692 000.00 | 2 750 000.00 |
| |
| 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 | 3 120.00 | 3 120.00 | | 3 120.00 |
8C Staff and Related Accounts | 260 000.00 | 260 000.00 | | 260 000.00 |
8D Social Security and Other Social Organizations | 101 029.00 | 101 029.00 | | 101 029.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 058 342.00 | 1 058 342.00 | | 1 058 342.00 |
8L Deferred income | 15 000.00 | 15 000.00 | | 15 000.00 |
UX Other trade receivables | 109 074.00 | 109 074.00 | | 109 074.00 |
VB VAT | 531.00 | 531.00 | | 531.00 |
VC Group and associates | 244 000.00 | 244 000.00 | | 244 000.00 |
VH Loans with a maturity of more than one year at origin | 252 668.00 | 95 954.00 | 156 713.00 | 252 668.00 |
VI Group and Associates | 21 707.00 | 21 707.00 | | 21 707.00 |
VK Loans repaid during the year | 93 682.00 | | | 93 682.00 |
VM Income taxes | 73 447.00 | 73 447.00 | | 73 447.00 |
VQ Other Taxes, Duties, and Similar Debts | 61 527.00 | 61 527.00 | | 61 527.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 392 863.00 | 392 863.00 | | 392 863.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 819 915.00 | 819 915.00 | | 819 915.00 |
VW VAT | 83 656.00 | 83 656.00 | | 83 656.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 857 048.00 | 1 700 335.00 | 156 713.00 | 1 857 048.00 |
