| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 262 800.00 | | 262 800.00 | 262 800.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 1 155 268.00 | | 1 155 268.00 | 1 155 268.00 |
CF Cash and cash equivalents | 37 149.00 | | 37 149.00 | 37 149.00 |
CJ TOTAL (II) | 1 192 417.00 | | 1 192 417.00 | 1 192 417.00 |
CO Grand total (0 to V) | 1 455 217.00 | | 1 455 217.00 | 1 455 217.00 |
CU Other investments | 262 800.00 | | 262 800.00 | 262 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 264 500.00 | 264 500.00 | | 264 500.00 |
DD Legal reserve (1) | 8 858.00 | 7 440.00 | | 8 858.00 |
DG Other reserves | 168 304.00 | 141 371.00 | | 168 304.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 680.00 | 28 350.00 | | 44 680.00 |
DL TOTAL (I) | 486 343.00 | 441 663.00 | | 486 343.00 |
DU Loans and Debts from Credit Institutions (3) | 55.00 | 51.00 | | 55.00 |
DX Trade payables and related accounts | 6 881.00 | 6 644.00 | | 6 881.00 |
DY Tax and social security liabilities | 35 037.00 | 45 051.00 | | 35 037.00 |
DZ Fixed asset liabilities and related accounts | 1 550.00 | 1 000.00 | | 1 550.00 |
EA Other liabilities | 925 350.00 | 748 269.00 | | 925 350.00 |
EC TOTAL (IV) | 968 874.00 | 801 016.00 | | 968 874.00 |
EE Grand total (I to V) | 1 455 217.00 | 1 242 679.00 | | 1 455 217.00 |
EG Accrued income and payables due within one year | 968 874.00 | 801 016.00 | | 968 874.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 55.00 | 51.00 | | 55.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 281.00 | |
FX Taxes, duties, and similar payments | | | 50.00 | |
GF Total Operating Expenses (II) | | | 9 331.00 | |
GG - OPERATING RESULT (I - II) | | | -9 331.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 131 330.00 | |
GL Other interest and similar income | | | 11 818.00 | |
GP Total financial income (V) | | | 143 148.00 | |
GR Interest and similar expenses | | | 9 049.00 | |
GU Total financial expenses (VI) | | | 9 049.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 134 099.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 124 768.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 80 088.00 | 45 051.00 | | 80 088.00 |
HL TOTAL REVENUE (I + III + V + VII) | 143 148.00 | 87 891.00 | | 143 148.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 98 468.00 | 59 540.00 | | 98 468.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 680.00 | 28 350.00 | | 44 680.00 |
| |
| 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 | 262 200.00 | | 600.00 | 262 200.00 |
I3 DECREASES Total Financial Fixed Assets | | | 262 800.00 | |
I4 DECREASES Grand Total | | | 262 800.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 262 200.00 | | 600.00 | 262 200.00 |
| |
| 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 | 6 882.00 | 6 882.00 | | 6 882.00 |
8E Income Taxes | 35 037.00 | 35 037.00 | | 35 037.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 550.00 | 1 550.00 | | 1 550.00 |
VC Group and associates | 1 154 177.00 | 1 154 177.00 | | 1 154 177.00 |
VG Loans with a maturity of up to one year at origin | 55.00 | 55.00 | | 55.00 |
VI Group and Associates | 925 350.00 | 925 350.00 | | 925 350.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 092.00 | 1 092.00 | | 1 092.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 155 269.00 | 1 155 269.00 | | 1 155 269.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 968 875.00 | 968 875.00 | | 968 875.00 |
