| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 637 704.00 | | 637 704.00 | 637 704.00 |
BX Customers and related accounts | 177.00 | | 177.00 | 177.00 |
BZ Other receivables | 2 361.00 | | 2 361.00 | 2 361.00 |
CF Cash and cash equivalents | 38 495.00 | | 38 495.00 | 38 495.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 41 034.00 | | 41 034.00 | 41 034.00 |
CO Grand total (0 to V) | 678 738.00 | | 678 738.00 | 678 738.00 |
CS Evaluated investments - equity method | 637 704.00 | | 637 704.00 | 637 704.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 220 800.00 | 220 800.00 | | 220 800.00 |
DD Legal reserve (1) | 11 487.00 | 11 487.00 | | 11 487.00 |
DG Other reserves | 201 613.00 | 201 613.00 | | 201 613.00 |
DH Retained earnings | 9 495.00 | 16 047.00 | | 9 495.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 167.00 | -6 552.00 | | 30 167.00 |
DL TOTAL (I) | 473 563.00 | 443 396.00 | | 473 563.00 |
DV Miscellaneous Loans and Financial Debts (4) | 181 961.00 | 176 968.00 | | 181 961.00 |
DX Trade payables and related accounts | 1 563.00 | 1 661.00 | | 1 563.00 |
DY Tax and social security liabilities | 21 650.00 | 21 314.00 | | 21 650.00 |
EA Other liabilities | | 41 760.00 | | |
EC TOTAL (IV) | 205 174.00 | 241 703.00 | | 205 174.00 |
EE Grand total (I to V) | 678 738.00 | 685 100.00 | | 678 738.00 |
EG Accrued income and payables due within one year | 205 174.00 | 24 103.00 | | 205 174.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 206 883.00 | |
FJ Net sales | | | 206 883.00 | |
FR Total operating income (I) | | | 206 883.00 | |
FW Other purchases and external expenses | | | 5 973.00 | |
FX Taxes, duties, and similar payments | | | 757.00 | |
FY Salaries and Wages | | | 137 333.00 | |
FZ Social Security Contributions | | | 28 539.00 | |
GF Total Operating Expenses (II) | | | 172 604.00 | |
GG - OPERATING RESULT (I - II) | | | 34 279.00 | |
GL Other interest and similar income | | | 26.00 | |
GP Total financial income (V) | | | 26.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 26.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 305.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 31.00 | | | 31.00 |
HD Total exceptional income (VII) | 31.00 | | | 31.00 |
HE Exceptional expenses on management operations | 2.00 | | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 28.00 | | | 28.00 |
HK Income tax | 4 167.00 | | | 4 167.00 |
HL TOTAL REVENUE (I + III + V + VII) | 206 941.00 | 172 877.00 | | 206 941.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 176 774.00 | 179 429.00 | | 176 774.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 167.00 | -6 552.00 | | 30 167.00 |
| |
| 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 | 637 704.00 | | | 637 704.00 |
I3 DECREASES Total Financial Fixed Assets | | | 637 704.00 | |
I4 DECREASES Grand Total | | | 637 704.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 637 704.00 | | | 637 704.00 |
| |
| 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 | 1 563.00 | 1 563.00 | | 1 563.00 |
8C Staff and Related Accounts | 7 207.00 | 7 207.00 | | 7 207.00 |
8D Social Security and Other Social Organizations | 6 757.00 | 6 757.00 | | 6 757.00 |
8E Income Taxes | 2 966.00 | 2 966.00 | | 2 966.00 |
UX Other trade receivables | 177.00 | 177.00 | | 177.00 |
VB VAT | 321.00 | 321.00 | | 321.00 |
VC Group and associates | 2 013.00 | 2 013.00 | | 2 013.00 |
VI Group and Associates | 181 961.00 | 181 961.00 | | 181 961.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 364.00 | 1 364.00 | | 1 364.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 26.00 | 26.00 | | 26.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 538.00 | 2 538.00 | | 2 538.00 |
VW VAT | 3 355.00 | 3 355.00 | | 3 355.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 205 174.00 | 205 174.00 | | 205 174.00 |
