| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 872.00 | 638.00 | 233.00 | 872.00 |
BJ TOTAL (I) | 5 872.00 | 638.00 | 5 233.00 | 5 872.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 303 133.00 | | 303 133.00 | 303 133.00 |
CD Marketable securities | 240 000.00 | | 240 000.00 | 240 000.00 |
CF Cash and cash equivalents | 1 205 034.00 | | 1 205 034.00 | 1 205 034.00 |
CJ TOTAL (II) | 1 748 166.00 | | 1 748 166.00 | 1 748 166.00 |
CO Grand total (0 to V) | 1 754 038.00 | 638.00 | 1 753 400.00 | 1 754 038.00 |
CU Other investments | 5 000.00 | | 5 000.00 | 5 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 196 400.00 | 1 196 400.00 | | 1 196 400.00 |
DD Legal reserve (1) | 18 505.00 | 16 009.00 | | 18 505.00 |
DG Other reserves | 126 643.00 | 79 235.00 | | 126 643.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 342 193.00 | 49 903.00 | | 342 193.00 |
DL TOTAL (I) | 1 683 740.00 | 1 341 548.00 | | 1 683 740.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51 772.00 | 62 688.00 | | 51 772.00 |
DX Trade payables and related accounts | 8 896.00 | 2 655.00 | | 8 896.00 |
DY Tax and social security liabilities | 8 992.00 | 92 465.00 | | 8 992.00 |
EC TOTAL (IV) | 69 660.00 | 157 809.00 | | 69 660.00 |
EE Grand total (I to V) | 1 753 400.00 | 1 499 357.00 | | 1 753 400.00 |
EG Accrued income and payables due within one year | 69 660.00 | 157 809.00 | | 69 660.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 116 500.00 | | 116 500.00 | 116 500.00 |
FJ Net sales | 116 500.00 | | 116 500.00 | 116 500.00 |
FR Total operating income (I) | | | 116 500.00 | |
FW Other purchases and external expenses | | | 28 475.00 | |
FX Taxes, duties, and similar payments | | | 546.00 | |
FY Salaries and Wages | | | 56 434.00 | |
FZ Social Security Contributions | | | 19 585.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 174.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 105 213.00 | |
GG - OPERATING RESULT (I - II) | | | 11 287.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 564.00 | |
GL Other interest and similar income | | | 842.00 | |
GP Total financial income (V) | | | 3 406.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 3 406.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 693.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 590 107.00 | | | 590 107.00 |
HD Total exceptional income (VII) | 590 107.00 | | | 590 107.00 |
HE Exceptional expenses on management operations | 3 000.00 | | | 3 000.00 |
HF Exceptional expenses on capital transactions | 250 000.00 | | | 250 000.00 |
HH Total exceptional expenses (VIII) | 253 000.00 | | | 253 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 337 107.00 | | | 337 107.00 |
HK Income tax | 9 607.00 | 11 887.00 | | 9 607.00 |
HL TOTAL REVENUE (I + III + V + VII) | 710 013.00 | 211 249.00 | | 710 013.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 367 820.00 | 161 346.00 | | 367 820.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 342 193.00 | 49 903.00 | | 342 193.00 |
| |
| 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 | 255 872.00 | | | 255 872.00 |
I3 DECREASES Total Financial Fixed Assets | | 250 000.00 | 5 000.00 | |
I4 DECREASES Grand Total | | 250 000.00 | 5 872.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 872.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 872.00 | | | 872.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 255 000.00 | | | 255 000.00 |
| |
| 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 | 8 896.00 | 8 896.00 | | 8 896.00 |
8C Staff and Related Accounts | 2 652.00 | 2 652.00 | | 2 652.00 |
8D Social Security and Other Social Organizations | 4 594.00 | 4 594.00 | | 4 594.00 |
8E Income Taxes | 429.00 | 429.00 | | 429.00 |
VB VAT | 1 719.00 | 1 719.00 | | 1 719.00 |
VC Group and associates | 188 295.00 | 188 295.00 | | 188 295.00 |
VI Group and Associates | 51 772.00 | 51 772.00 | | 51 772.00 |
VM Income taxes | 2 778.00 | 2 778.00 | | 2 778.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 110 341.00 | 110 341.00 | | 110 341.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 303 133.00 | 303 133.00 | | 303 133.00 |
VW VAT | 1 317.00 | 1 317.00 | | 1 317.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 69 660.00 | 69 660.00 | | 69 660.00 |
