| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 6 500 000.00 | | 6 500 000.00 | 6 500 000.00 |
BJ TOTAL (I) | 6 517 000.00 | | 6 517 000.00 | 6 517 000.00 |
BX Customers and related accounts | 1 743 000.00 | | 1 743 000.00 | 1 743 000.00 |
BZ Other receivables | 23 000.00 | | 23 000.00 | 23 000.00 |
CD Marketable securities | 1 241 000.00 | | 1 241 000.00 | 1 241 000.00 |
CF Cash and cash equivalents | 382 000.00 | | 382 000.00 | 382 000.00 |
CH Prepaid expenses | 3 000.00 | | 3 000.00 | 3 000.00 |
CJ TOTAL (II) | 3 394 000.00 | | 3 394 000.00 | 3 394 000.00 |
CO Grand total (0 to V) | 9 908 000.00 | | 9 908 000.00 | 9 908 000.00 |
CU Other investments | 17 000.00 | | 17 000.00 | 17 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 000 000.00 | 11 000 000.00 | | 11 000 000.00 |
DH Retained earnings | -3 518 000.00 | -3 838 000.00 | | -3 518 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 137 000.00 | 320 000.00 | | 137 000.00 |
DL TOTAL (I) | 7 619 000.00 | 7 482 000.00 | | 7 619 000.00 |
DX Trade payables and related accounts | 707 000.00 | 392 000.00 | | 707 000.00 |
DY Tax and social security liabilities | 580 000.00 | 671 000.00 | | 580 000.00 |
EA Other liabilities | 1 001 000.00 | 299 000.00 | | 1 001 000.00 |
EC TOTAL (IV) | 2 289 000.00 | 1 362 000.00 | | 2 289 000.00 |
EE Grand total (I to V) | 9 908 000.00 | 8 844 000.00 | | 9 908 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 989 000.00 | | 2 989 000.00 | 2 989 000.00 |
FJ Net sales | 2 989 000.00 | | 2 989 000.00 | 2 989 000.00 |
FR Total operating income (I) | | | 2 989 000.00 | |
FW Other purchases and external expenses | | | 1 375 000.00 | |
FX Taxes, duties, and similar payments | | | 138 000.00 | |
FY Salaries and Wages | | | 814 000.00 | |
FZ Social Security Contributions | | | 454 000.00 | |
GE Other Expenses | | | 1 000.00 | |
GF Total Operating Expenses (II) | | | 2 782 000.00 | |
GG - OPERATING RESULT (I - II) | | | 207 000.00 | |
GI Supported loss or transferred profit (IV) | | | 5 000.00 | |
GL Other interest and similar income | | | 25 000.00 | |
GM Reversals of provisions and transfers of expenses | | | 5 000.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 30 000.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 13 000.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 13 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 17 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 220 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 3 000.00 | 2 000.00 | | 3 000.00 |
HF Exceptional expenses on capital transactions | | 361 000.00 | | |
HH Total exceptional expenses (VIII) | 3 000.00 | 363 000.00 | | 3 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 000.00 | -363 000.00 | | -3 000.00 |
HJ Employee participation in company results | 80 000.00 | 59 000.00 | | 80 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 019 000.00 | 4 016 000.00 | | 3 019 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 882 000.00 | 3 696 000.00 | | 2 882 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 137 000.00 | 320 000.00 | | 137 000.00 |
| |
| 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 | 5 117 000.00 | | 1 400 000.00 | 5 117 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 517 000.00 | |
I4 DECREASES Grand Total | | | 6 517 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 117 000.00 | | 1 400 000.00 | 5 117 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 5 000.00 | | 5 000.00 | 5 000.00 |
7C Grand total | 5 000.00 | | 5 000.00 | 5 000.00 |
| |
| 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 | 707 000.00 | 707 000.00 | | 707 000.00 |
8C Staff and Related Accounts | 351 000.00 | 351 000.00 | | 351 000.00 |
8D Social Security and Other Social Organizations | 196 000.00 | 196 000.00 | | 196 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 001 000.00 | 1 001 000.00 | | 1 001 000.00 |
UP Loans | 6 500 000.00 | 6 500 000.00 | | 6 500 000.00 |
UX Other trade receivables | 1 743 000.00 | 1 743 000.00 | | 1 743 000.00 |
UZ Social Security, other social security organizations | 1 000.00 | 1 000.00 | | 1 000.00 |
VB VAT | 20 000.00 | 20 000.00 | | 20 000.00 |
VC Group and associates | 4 000.00 | 4 000.00 | | 4 000.00 |
VP Miscellaneous | 2 000.00 | 2 000.00 | | 2 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 16 000.00 | 16 000.00 | | 16 000.00 |
VS Prepaid expenses | 3 000.00 | 3 000.00 | | 3 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 272 000.00 | 8 272 000.00 | | 8 272 000.00 |
VW VAT | 17 000.00 | 17 000.00 | | 17 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 289 000.00 | 2 289 000.00 | | 2 289 000.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 7.00 | | | 7.00 |
