| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 930 002.00 | | 930 002.00 | 930 002.00 |
BD Other fixed assets | 5.00 | | 5.00 | 5.00 |
BJ TOTAL (I) | 930 007.00 | | 930 007.00 | 930 007.00 |
BZ Other receivables | 71 337.00 | | 71 337.00 | 71 337.00 |
CF Cash and cash equivalents | 16 040.00 | | 16 040.00 | 16 040.00 |
CJ TOTAL (II) | 87 377.00 | | 87 377.00 | 87 377.00 |
CO Grand total (0 to V) | 1 017 384.00 | | 1 017 384.00 | 1 017 384.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DD Legal reserve (1) | 40 000.00 | 40 000.00 | | 40 000.00 |
DG Other reserves | 379 217.00 | 345 847.00 | | 379 217.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 82 093.00 | 33 370.00 | | 82 093.00 |
DL TOTAL (I) | 901 310.00 | 819 217.00 | | 901 310.00 |
DU Loans and Debts from Credit Institutions (3) | 89 755.00 | 178 073.00 | | 89 755.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 893.00 | 27 794.00 | | 10 893.00 |
DX Trade payables and related accounts | 3 305.00 | 873.00 | | 3 305.00 |
DY Tax and social security liabilities | 12 121.00 | 24 994.00 | | 12 121.00 |
EC TOTAL (IV) | 116 074.00 | 231 733.00 | | 116 074.00 |
EE Grand total (I to V) | 1 017 384.00 | 1 050 950.00 | | 1 017 384.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 430 942.00 | |
FJ Net sales | | | 430 942.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 430 942.00 | |
FW Other purchases and external expenses | | | 6 903.00 | |
FX Taxes, duties, and similar payments | | | 265.00 | |
FY Salaries and Wages | | | 404 407.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 411 575.00 | |
GG - OPERATING RESULT (I - II) | | | 19 367.00 | |
GP Total financial income (V) | | | 72 815.00 | |
GU Total financial expenses (VI) | | | 2 592.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 70 223.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 89 590.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 497.00 | | | 7 497.00 |
HL TOTAL REVENUE (I + III + V + VII) | 503 757.00 | 514 576.00 | | 503 757.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 421 664.00 | 481 206.00 | | 421 664.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 82 093.00 | 33 370.00 | | 82 093.00 |
| |
| 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 | 930 007.00 | | | 930 007.00 |
I3 DECREASES Total Financial Fixed Assets | | | 930 007.00 | |
I4 DECREASES Grand Total | | | 930 007.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 930 007.00 | | | 930 007.00 |
| |
| 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 | 3 305.00 | 3 305.00 | | 3 305.00 |
8D Social Security and Other Social Organizations | 12 121.00 | 12 121.00 | | 12 121.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 585.00 | 6 585.00 | | 6 585.00 |
UX Other trade receivables | 71 337.00 | 71 337.00 | | 71 337.00 |
VH Loans with a maturity of more than one year at origin | 89 755.00 | 89 755.00 | | 89 755.00 |
VI Group and Associates | 4 308.00 | 4 308.00 | | 4 308.00 |
VK Loans repaid during the year | 88 260.00 | | | 88 260.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 71 337.00 | 71 337.00 | | 71 337.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 116 074.00 | 116 074.00 | | 116 074.00 |
