| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | | |
BJ TOTAL (I) | 575 000.00 | 46 000.00 | 529 000.00 | 575 000.00 |
BX Customers and related accounts | 50 400.00 | | 50 400.00 | 50 400.00 |
BZ Other receivables | 371 765.00 | | 371 765.00 | 371 765.00 |
CF Cash and cash equivalents | 170 868.00 | | 170 868.00 | 170 868.00 |
CJ TOTAL (II) | 593 033.00 | | 593 033.00 | 593 033.00 |
CO Grand total (0 to V) | 1 168 033.00 | 46 000.00 | 1 122 033.00 | 1 168 033.00 |
CU Other investments | 575 000.00 | 46 000.00 | 529 000.00 | 575 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 485 250.00 | 485 250.00 | | 485 250.00 |
DD Legal reserve (1) | 15 748.00 | 14 601.00 | | 15 748.00 |
DG Other reserves | 375 717.00 | 353 930.00 | | 375 717.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 855.00 | 22 934.00 | | 855.00 |
DL TOTAL (I) | 877 570.00 | 876 715.00 | | 877 570.00 |
DU Loans and Debts from Credit Institutions (3) | 91 764.00 | | | 91 764.00 |
DV Miscellaneous Loans and Financial Debts (4) | 124 206.00 | 114 475.00 | | 124 206.00 |
DX Trade payables and related accounts | 9 092.00 | 12 982.00 | | 9 092.00 |
DY Tax and social security liabilities | 19 402.00 | 10 574.00 | | 19 402.00 |
EC TOTAL (IV) | 244 463.00 | 138 031.00 | | 244 463.00 |
EE Grand total (I to V) | 1 122 033.00 | 1 014 746.00 | | 1 122 033.00 |
EG Accrued income and payables due within one year | 185 820.00 | 138 031.00 | | 185 820.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 174 000.00 | |
FJ Net sales | | | 174 000.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 174 000.00 | |
FW Other purchases and external expenses | | | 31 374.00 | |
FX Taxes, duties, and similar payments | | | 588.00 | |
FY Salaries and Wages | | | 123 485.00 | |
FZ Social Security Contributions | | | 17 010.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 319.00 | |
GE Other Expenses | | | 17.00 | |
GF Total Operating Expenses (II) | | | 172 794.00 | |
GG - OPERATING RESULT (I - II) | | | 1 206.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 48 000.00 | |
GL Other interest and similar income | | | 4 684.00 | |
GP Total financial income (V) | | | 52 684.00 | |
GQ Financial allocations to depreciation and provisions | | | 46 000.00 | |
GR Interest and similar expenses | | | 1 975.00 | |
GU Total financial expenses (VI) | | | 47 975.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 709.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 914.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 050.00 | | | 1 050.00 |
HD Total exceptional income (VII) | 1 050.00 | | | 1 050.00 |
HE Exceptional expenses on management operations | | 90.00 | | |
HF Exceptional expenses on capital transactions | 804.00 | | | 804.00 |
HH Total exceptional expenses (VIII) | 804.00 | 90.00 | | 804.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 246.00 | -90.00 | | 246.00 |
HK Income tax | 5 305.00 | 5 151.00 | | 5 305.00 |
HL TOTAL REVENUE (I + III + V + VII) | 227 734.00 | 170 406.00 | | 227 734.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 226 879.00 | 147 472.00 | | 226 879.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 855.00 | 22 934.00 | | 855.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 967.00 | 319.00 | 3 286.00 | 2 967.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 967.00 | 319.00 | 3 286.00 | 2 967.00 |
| |
| 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 | 9 092.00 | 9 092.00 | | 9 092.00 |
8D Social Security and Other Social Organizations | 19 402.00 | 19 402.00 | | 19 402.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 680.00 | 1 680.00 | | 1 680.00 |
UX Other trade receivables | 50 400.00 | 50 400.00 | | 50 400.00 |
VH Loans with a maturity of more than one year at origin | 91 764.00 | 33 121.00 | 58 643.00 | 91 764.00 |
VI Group and Associates | 122 526.00 | 122 526.00 | | 122 526.00 |
VJ Loans taken out during the year | 100 000.00 | | | 100 000.00 |
VK Loans repaid during the year | 8 236.00 | | | 8 236.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 371 765.00 | 371 765.00 | | 371 765.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 422 165.00 | 422 165.00 | | 422 165.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 244 463.00 | 185 820.00 | 58 643.00 | 244 463.00 |
