| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 999 999.00 | | 4 999 999.00 | 4 999 999.00 |
BX Customers and related accounts | 47 627.00 | | 47 627.00 | 47 627.00 |
BZ Other receivables | 546.00 | | 546.00 | 546.00 |
CF Cash and cash equivalents | 35 874.00 | | 35 874.00 | 35 874.00 |
CJ TOTAL (II) | 84 047.00 | | 84 047.00 | 84 047.00 |
CO Grand total (0 to V) | 5 084 046.00 | | 5 084 046.00 | 5 084 046.00 |
CU Other investments | 4 999 999.00 | | 4 999 999.00 | 4 999 999.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 017 922.00 | | | 1 017 922.00 |
DD Legal reserve (1) | 101 792.00 | | | 101 792.00 |
DE Statutory or contractual reserves | 207 607.00 | | | 207 607.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 291 029.00 | | | 291 029.00 |
DL TOTAL (I) | 1 618 350.00 | | | 1 618 350.00 |
DU Loans and Debts from Credit Institutions (3) | 3 346 103.00 | | | 3 346 103.00 |
DV Miscellaneous Loans and Financial Debts (4) | 66 110.00 | | | 66 110.00 |
DY Tax and social security liabilities | 40 125.00 | | | 40 125.00 |
EA Other liabilities | 13 357.00 | | | 13 357.00 |
EC TOTAL (IV) | 3 465 696.00 | | | 3 465 696.00 |
EE Grand total (I to V) | 5 084 046.00 | | | 5 084 046.00 |
EG Accrued income and payables due within one year | 3 465 696.00 | | | 3 465 696.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 491 336.00 | | 491 336.00 | 491 336.00 |
FJ Net sales | 491 336.00 | | 491 336.00 | 491 336.00 |
FR Total operating income (I) | | | 491 336.00 | |
FW Other purchases and external expenses | | | 7 443.00 | |
FX Taxes, duties, and similar payments | | | 1 682.00 | |
FY Salaries and Wages | | | 329 140.00 | |
FZ Social Security Contributions | | | 185 113.00 | |
GF Total Operating Expenses (II) | | | 523 378.00 | |
GG - OPERATING RESULT (I - II) | | | -32 042.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 382 360.00 | |
GP Total financial income (V) | | | 382 360.00 | |
GR Interest and similar expenses | | | 62 931.00 | |
GU Total financial expenses (VI) | | | 62 931.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 319 429.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 287 387.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 113 813.00 | | | 113 813.00 |
HA Exceptional income from management transactions | 3 645.00 | | | 3 645.00 |
HD Total exceptional income (VII) | 3 645.00 | | | 3 645.00 |
HF Exceptional expenses on capital transactions | 4.00 | | | 4.00 |
HH Total exceptional expenses (VIII) | 4.00 | | | 4.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 642.00 | | | 3 642.00 |
HL TOTAL REVENUE (I + III + V + VII) | 877 341.00 | | | 877 341.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 586 312.00 | | | 586 312.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 291 029.00 | | | 291 029.00 |
| |
| 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 | 4 999 999.00 | | | 4 999 999.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 999 999.00 | |
I4 DECREASES Grand Total | | | 4 999 999.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 999 999.00 | | | 4 999 999.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 3 346 103.00 | 351 856.00 | 2 994 247.00 | 3 346 103.00 |
8C Staff and Related Accounts | 16 685.00 | 16 685.00 | | 16 685.00 |
8D Social Security and Other Social Organizations | 15 501.00 | 15 501.00 | | 15 501.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 357.00 | 13 357.00 | | 13 357.00 |
UX Other trade receivables | 47 627.00 | 47 627.00 | | 47 627.00 |
VI Group and Associates | 66 110.00 | 66 110.00 | | 66 110.00 |
VP Miscellaneous | 546.00 | 546.00 | | 546.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 938.00 | 7 938.00 | | 7 938.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 173.00 | 48 173.00 | | 48 173.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 465 694.00 | 471 447.00 | 2 994 247.00 | 3 465 694.00 |
