| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 710.00 | | 3 710.00 | 3 710.00 |
BT Goods | 3 619 739.00 | | 3 619 739.00 | 3 619 739.00 |
BX Customers and related accounts | 16 678.00 | 11 074.00 | 5 603.00 | 16 678.00 |
BZ Other receivables | 2 163 752.00 | | 2 163 752.00 | 2 163 752.00 |
CF Cash and cash equivalents | 1 331 191.00 | | 1 331 191.00 | 1 331 191.00 |
CH Prepaid expenses | 5 248.00 | | 5 248.00 | 5 248.00 |
CJ TOTAL (II) | 7 136 607.00 | 11 074.00 | 7 125 532.00 | 7 136 607.00 |
CO Grand total (0 to V) | 7 140 317.00 | 11 074.00 | 7 129 242.00 | 7 140 317.00 |
CS Evaluated investments - equity method | 3 710.00 | | 3 710.00 | 3 710.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | 4 016 559.00 | 4 139 490.00 | | 4 016 559.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 312 346.00 | -122 931.00 | | 312 346.00 |
DL TOTAL (I) | 4 330 405.00 | 4 018 059.00 | | 4 330 405.00 |
DP Provisions for Risks | 46 954.00 | 113 514.00 | | 46 954.00 |
DR TOTAL (IV) | 46 954.00 | 113 514.00 | | 46 954.00 |
DU Loans and Debts from Credit Institutions (3) | 2 694 101.00 | 2 873 485.00 | | 2 694 101.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 500.00 | 1 500.00 | | 1 500.00 |
DX Trade payables and related accounts | 46 873.00 | 16 284.00 | | 46 873.00 |
DY Tax and social security liabilities | 4 150.00 | 6 943.00 | | 4 150.00 |
EA Other liabilities | 5 259.00 | 5 259.00 | | 5 259.00 |
EC TOTAL (IV) | 2 751 883.00 | 2 903 471.00 | | 2 751 883.00 |
EE Grand total (I to V) | 7 129 242.00 | 7 035 044.00 | | 7 129 242.00 |
EG Accrued income and payables due within one year | 245 694.00 | 214 038.00 | | 245 694.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 13 933.00 | |
FJ Net sales | | | 13 933.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 100 000.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 113 933.00 | |
FT Inventory change (goods) | | | -78 301.00 | |
FW Other purchases and external expenses | | | 204 813.00 | |
FX Taxes, duties, and similar payments | | | 38 148.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 164 660.00 | |
GG - OPERATING RESULT (I - II) | | | -50 727.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 344 961.00 | |
GK Income from other securities and fixed asset receivables | | | 5.00 | |
GL Other interest and similar income | | | 15 493.00 | |
GP Total financial income (V) | | | 360 454.00 | |
GR Interest and similar expenses | | | 65 212.00 | |
GU Total financial expenses (VI) | | | 65 212.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 295 241.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 244 514.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 410.00 | | | 4 410.00 |
HC Reversals of provisions and transfers of expenses | 66 560.00 | | | 66 560.00 |
HD Total exceptional income (VII) | 70 970.00 | | | 70 970.00 |
HE Exceptional expenses on management operations | 3 138.00 | | | 3 138.00 |
HH Total exceptional expenses (VIII) | 3 138.00 | | | 3 138.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 67 832.00 | | | 67 832.00 |
HL TOTAL REVENUE (I + III + V + VII) | 545 357.00 | 16 649.00 | | 545 357.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 233 011.00 | 139 580.00 | | 233 011.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 312 346.00 | -122 931.00 | | 312 346.00 |
| |
| 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 | 3 510.00 | | 200.00 | 3 510.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 710.00 | |
I4 DECREASES Grand Total | | | 3 710.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 510.00 | | 200.00 | 3 510.00 |
| |
| 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 | 46 873.00 | 46 873.00 | | 46 873.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 259.00 | 5 259.00 | | 5 259.00 |
UX Other trade receivables | 2 734.00 | 2 734.00 | | 2 734.00 |
VA Doubtful or disputed receivables | 13 944.00 | 13 944.00 | | 13 944.00 |
VB VAT | 23 508.00 | 23 508.00 | | 23 508.00 |
VC Group and associates | 1 916 524.00 | 1 916 524.00 | | 1 916 524.00 |
VH Loans with a maturity of more than one year at origin | 2 694 101.00 | 187 912.00 | 777 266.00 | 2 694 101.00 |
VI Group and Associates | 1 500.00 | 1 500.00 | | 1 500.00 |
VK Loans repaid during the year | 179 018.00 | | | 179 018.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 223 720.00 | 223 720.00 | | 223 720.00 |
VS Prepaid expenses | 5 248.00 | 5 248.00 | | 5 248.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 185 677.00 | 2 185 677.00 | | 2 185 677.00 |
VW VAT | 4 150.00 | 4 150.00 | | 4 150.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 751 883.00 | 245 694.00 | 777 266.00 | 2 751 883.00 |
