| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 809 980.00 | | 809 980.00 | 809 980.00 |
BZ Other receivables | 191 082.00 | | 191 082.00 | 191 082.00 |
CD Marketable securities | 41 071.00 | | 41 071.00 | 41 071.00 |
CF Cash and cash equivalents | 51 374.00 | | 51 374.00 | 51 374.00 |
CJ TOTAL (II) | 283 527.00 | | 283 527.00 | 283 527.00 |
CO Grand total (0 to V) | 1 093 507.00 | | 1 093 507.00 | 1 093 507.00 |
CU Other investments | 809 980.00 | | 809 980.00 | 809 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 800 000.00 | 800 000.00 | | 800 000.00 |
DD Legal reserve (1) | 27 436.00 | 23 895.00 | | 27 436.00 |
DE Statutory or contractual reserves | 162 730.00 | 166 888.00 | | 162 730.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 89 294.00 | 70 813.00 | | 89 294.00 |
DK Regulated provisions | | 5 160.00 | | |
DL TOTAL (I) | 1 079 461.00 | 1 066 756.00 | | 1 079 461.00 |
DV Miscellaneous Loans and Financial Debts (4) | 270.00 | | | 270.00 |
DX Trade payables and related accounts | 2 913.00 | 2 838.00 | | 2 913.00 |
DY Tax and social security liabilities | 10 863.00 | 9 036.00 | | 10 863.00 |
EC TOTAL (IV) | 14 046.00 | 11 874.00 | | 14 046.00 |
EE Grand total (I to V) | 1 093 507.00 | 1 078 630.00 | | 1 093 507.00 |
EG Accrued income and payables due within one year | 14 046.00 | 11 874.00 | | 14 046.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 156 000.00 | |
FJ Net sales | | | 156 000.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 156 007.00 | |
FW Other purchases and external expenses | | | 2 609.00 | |
FX Taxes, duties, and similar payments | | | 540.00 | |
FY Salaries and Wages | | | 143 679.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 146 831.00 | |
GG - OPERATING RESULT (I - II) | | | 9 176.00 | |
GL Other interest and similar income | | | 80 187.00 | |
GP Total financial income (V) | | | 80 187.00 | |
GR Interest and similar expenses | | | 6.00 | |
GU Total financial expenses (VI) | | | 6.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 80 181.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 89 357.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 265.00 | | |
HG Exceptional depreciation and provisions | | 949.00 | | |
HH Total exceptional expenses (VIII) | | 1 214.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 214.00 | | |
HK Income tax | 63.00 | -176.00 | | 63.00 |
HL TOTAL REVENUE (I + III + V + VII) | 236 194.00 | 216 194.00 | | 236 194.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 146 899.00 | 145 381.00 | | 146 899.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 89 294.00 | 70 813.00 | | 89 294.00 |
| |
| 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 | 809 980.00 | | | 809 980.00 |
I3 DECREASES Total Financial Fixed Assets | | | 809 980.00 | |
I4 DECREASES Grand Total | | | 809 980.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 809 980.00 | | | 809 980.00 |
| |
| 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 | 2 913.00 | 2 913.00 | | 2 913.00 |
8K Other liabilities (including liabilities related to repo transactions) | 270.00 | 270.00 | | 270.00 |
VP Miscellaneous | 191 082.00 | 191 082.00 | | 191 082.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 863.00 | 10 863.00 | | 10 863.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 191 082.00 | 191 082.00 | | 191 082.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 046.00 | 14 046.00 | | 14 046.00 |
