| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 504 297.00 | 498 377.00 | 5 919.00 | 504 297.00 |
BD Other fixed assets | 126.00 | | 126.00 | 126.00 |
BJ TOTAL (I) | 1 644 548.00 | 498 377.00 | 1 146 170.00 | 1 644 548.00 |
BZ Other receivables | 1 300 402.00 | | 1 300 402.00 | 1 300 402.00 |
CF Cash and cash equivalents | 117 227.00 | | 117 227.00 | 117 227.00 |
CJ TOTAL (II) | 1 417 629.00 | | 1 417 629.00 | 1 417 629.00 |
CO Grand total (0 to V) | 3 062 178.00 | 498 377.00 | 2 563 800.00 | 3 062 178.00 |
CU Other investments | 1 140 124.00 | | 1 140 124.00 | 1 140 124.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 34 600.00 | 34 600.00 | | 34 600.00 |
DD Legal reserve (1) | 3 460.00 | 3 460.00 | | 3 460.00 |
DE Statutory or contractual reserves | 2 200 157.00 | 2 175 478.00 | | 2 200 157.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 205.00 | 24 678.00 | | 29 205.00 |
DL TOTAL (I) | 2 267 422.00 | 2 238 217.00 | | 2 267 422.00 |
DU Loans and Debts from Credit Institutions (3) | 76 890.00 | | | 76 890.00 |
DX Trade payables and related accounts | 3 625.00 | 3 494.00 | | 3 625.00 |
DY Tax and social security liabilities | 15 863.00 | 26 412.00 | | 15 863.00 |
EA Other liabilities | 200 000.00 | 502 040.00 | | 200 000.00 |
EC TOTAL (IV) | 296 378.00 | 531 946.00 | | 296 378.00 |
EE Grand total (I to V) | 2 563 800.00 | 2 770 163.00 | | 2 563 800.00 |
EG Accrued income and payables due within one year | 296 378.00 | 531 946.00 | | 296 378.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 76 890.00 | | | 76 890.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 62 703.00 | | 62 703.00 | 62 703.00 |
FJ Net sales | 62 703.00 | | 62 703.00 | 62 703.00 |
FR Total operating income (I) | | | 62 704.00 | |
FW Other purchases and external expenses | | | 9 226.00 | |
FX Taxes, duties, and similar payments | | | 16 164.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 952.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 28 344.00 | |
GG - OPERATING RESULT (I - II) | | | 34 359.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 359.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 154.00 | 4 354.00 | | 5 154.00 |
HL TOTAL REVENUE (I + III + V + VII) | 62 704.00 | 64 327.00 | | 62 704.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 499.00 | 39 649.00 | | 33 499.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 205.00 | 24 678.00 | | 29 205.00 |
| |
| 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 | 1 644 548.00 | | | 1 644 548.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 140 251.00 | |
I4 DECREASES Grand Total | | | 1 644 548.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 504 297.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 504 297.00 | | | 504 297.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 140 251.00 | | | 1 140 251.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 495 424.00 | 2 952.00 | | 495 424.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 495 424.00 | 2 952.00 | | 495 424.00 |
| |
| 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 | 3 625.00 | 3 625.00 | | 3 625.00 |
8E Income Taxes | 798.00 | 798.00 | | 798.00 |
8K Other liabilities (including liabilities related to repo transactions) | 200 000.00 | 200 000.00 | | 200 000.00 |
VB VAT | 402.00 | 402.00 | | 402.00 |
VG Loans with a maturity of up to one year at origin | 76 890.00 | 76 890.00 | | 76 890.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 053.00 | 12 053.00 | | 12 053.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 300 000.00 | 1 300 000.00 | | 1 300 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 300 402.00 | 1 300 402.00 | | 1 300 402.00 |
VW VAT | 3 012.00 | 3 012.00 | | 3 012.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 296 378.00 | 296 378.00 | | 296 378.00 |
