| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 514 244.00 | 49 500.00 | 464 744.00 | 514 244.00 |
BX Customers and related accounts | 109 996.00 | | 109 996.00 | 109 996.00 |
BZ Other receivables | 161 837.00 | | 161 837.00 | 161 837.00 |
CF Cash and cash equivalents | 25 543.00 | | 25 543.00 | 25 543.00 |
CJ TOTAL (II) | 297 377.00 | | 297 377.00 | 297 377.00 |
CO Grand total (0 to V) | 811 621.00 | 49 500.00 | 762 121.00 | 811 621.00 |
CU Other investments | 514 244.00 | 49 500.00 | 464 744.00 | 514 244.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 240 132.00 | 240 132.00 | | 240 132.00 |
DD Legal reserve (1) | 24 013.00 | 24 013.00 | | 24 013.00 |
DG Other reserves | 236 513.00 | 448 559.00 | | 236 513.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 241 126.00 | -37 002.00 | | 241 126.00 |
DL TOTAL (I) | 741 784.00 | 675 701.00 | | 741 784.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 132 849.00 | | |
DW Advances and down payments received on current orders | | 538.00 | | |
DX Trade payables and related accounts | 4 632.00 | 4 632.00 | | 4 632.00 |
DY Tax and social security liabilities | 15 705.00 | 15 705.00 | | 15 705.00 |
EC TOTAL (IV) | 20 337.00 | 153 724.00 | | 20 337.00 |
EE Grand total (I to V) | 762 121.00 | 829 425.00 | | 762 121.00 |
EG Accrued income and payables due within one year | 20 337.00 | 153 186.00 | | 20 337.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 477.00 | |
FR Total operating income (I) | | | 477.00 | |
FW Other purchases and external expenses | | | 4 635.00 | |
FX Taxes, duties, and similar payments | | | 710.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 5 345.00 | |
GG - OPERATING RESULT (I - II) | | | -4 869.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 200 000.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 200 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 195 131.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 56.00 | 1 167.00 | | 56.00 |
HD Total exceptional income (VII) | 56.00 | 1 167.00 | | 56.00 |
HE Exceptional expenses on management operations | | 18 897.00 | | |
HH Total exceptional expenses (VIII) | | 18 897.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 56.00 | -17 730.00 | | 56.00 |
HK Income tax | -45 938.00 | -38 100.00 | | -45 938.00 |
HL TOTAL REVENUE (I + III + V + VII) | 200 533.00 | 1 242.00 | | 200 533.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -40 593.00 | 38 245.00 | | -40 593.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 241 126.00 | -37 002.00 | | 241 126.00 |
| |
| 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 | 514 244.00 | | | 514 244.00 |
I3 DECREASES Total Financial Fixed Assets | | | 514 244.00 | |
I4 DECREASES Grand Total | | | 514 244.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 514 244.00 | | | 514 244.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
9U on fixed assets – equity investments | | | | |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 4 632.00 | 4 632.00 | | 4 632.00 |
UX Other trade receivables | 109 996.00 | 109 996.00 | | 109 996.00 |
VB VAT | 4 908.00 | 4 908.00 | | 4 908.00 |
VC Group and associates | 61 500.00 | 61 500.00 | | 61 500.00 |
VM Income taxes | 94 538.00 | 94 538.00 | | 94 538.00 |
VQ Other Taxes, Duties, and Similar Debts | 532.00 | 532.00 | | 532.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 892.00 | 892.00 | | 892.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 271 834.00 | 271 834.00 | | 271 834.00 |
VW VAT | 15 173.00 | 15 173.00 | | 15 173.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 337.00 | 20 337.00 | | 20 337.00 |
