| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 383 929.00 | | 4 383 929.00 | 4 383 929.00 |
BZ Other receivables | 1 009 371.00 | | 1 009 371.00 | 1 009 371.00 |
CF Cash and cash equivalents | 58 861.00 | | 58 861.00 | 58 861.00 |
CH Prepaid expenses | 166.00 | | 166.00 | 166.00 |
CJ TOTAL (II) | 1 068 397.00 | | 1 068 397.00 | 1 068 397.00 |
CO Grand total (0 to V) | 5 452 326.00 | | 5 452 326.00 | 5 452 326.00 |
CU Other investments | 4 383 929.00 | | 4 383 929.00 | 4 383 929.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 195 000.00 | 195 000.00 | | 195 000.00 |
DB Share, merger, contribution premiums, etc. | 1 420 818.00 | 1 420 818.00 | | 1 420 818.00 |
DD Legal reserve (1) | 19 500.00 | 19 500.00 | | 19 500.00 |
DH Retained earnings | 2 220 263.00 | 547 272.00 | | 2 220 263.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 794 061.00 | 1 672 991.00 | | 794 061.00 |
DL TOTAL (I) | 4 649 642.00 | 3 855 581.00 | | 4 649 642.00 |
DU Loans and Debts from Credit Institutions (3) | 770 009.00 | 1 145 138.00 | | 770 009.00 |
DV Miscellaneous Loans and Financial Debts (4) | 240.00 | 45 733.00 | | 240.00 |
DX Trade payables and related accounts | 6 350.00 | 7 899.00 | | 6 350.00 |
DY Tax and social security liabilities | 20 076.00 | 49 693.00 | | 20 076.00 |
DZ Fixed asset liabilities and related accounts | 6 010.00 | 7 000.00 | | 6 010.00 |
EA Other liabilities | | 30 879.00 | | |
EC TOTAL (IV) | 802 684.00 | 1 286 342.00 | | 802 684.00 |
EE Grand total (I to V) | 5 452 326.00 | 5 141 923.00 | | 5 452 326.00 |
EG Accrued income and payables due within one year | 414 907.00 | 517 433.00 | | 414 907.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 289 520.00 | | 289 520.00 | 289 520.00 |
FJ Net sales | 289 520.00 | | 289 520.00 | 289 520.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 289 527.00 | |
FW Other purchases and external expenses | | | 9 923.00 | |
FX Taxes, duties, and similar payments | | | 1 723.00 | |
FY Salaries and Wages | | | 210 384.00 | |
FZ Social Security Contributions | | | 14 719.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 236 754.00 | |
GG - OPERATING RESULT (I - II) | | | 52 773.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 765 026.00 | |
GL Other interest and similar income | | | 11 402.00 | |
GP Total financial income (V) | | | 776 428.00 | |
GR Interest and similar expenses | | | 19 778.00 | |
GU Total financial expenses (VI) | | | 19 778.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 756 650.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 809 424.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 321.00 | | |
HB Exceptional income from capital transactions | 490.00 | 43 989.00 | | 490.00 |
HD Total exceptional income (VII) | 490.00 | 43 989.00 | | 490.00 |
HF Exceptional expenses on capital transactions | 490.00 | 3 999.00 | | 490.00 |
HH Total exceptional expenses (VIII) | 490.00 | 3 999.00 | | 490.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 39 990.00 | | |
HK Income tax | 15 363.00 | 7 694.00 | | 15 363.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 066 445.00 | 1 978 084.00 | | 1 066 445.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 272 385.00 | 305 093.00 | | 272 385.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 794 061.00 | 1 672 991.00 | | 794 061.00 |
| |
| 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 | 4 359 429.00 | | 24 990.00 | 4 359 429.00 |
I3 DECREASES Total Financial Fixed Assets | | 490.00 | 4 383 929.00 | |
I4 DECREASES Grand Total | | 490.00 | 4 383 929.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 359 429.00 | | 24 990.00 | 4 359 429.00 |
| |
| 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 | 6 350.00 | 6 350.00 | | 6 350.00 |
8C Staff and Related Accounts | 8 981.00 | 8 981.00 | | 8 981.00 |
8D Social Security and Other Social Organizations | 1 525.00 | 1 525.00 | | 1 525.00 |
8E Income Taxes | 7 667.00 | 7 667.00 | | 7 667.00 |
8J Fixed Asset Liabilities and Related Accounts | 6 010.00 | 6 010.00 | | 6 010.00 |
VB VAT | 1 080.00 | 1 080.00 | | 1 080.00 |
VC Group and associates | 1 003 601.00 | 1 003 601.00 | | 1 003 601.00 |
VG Loans with a maturity of up to one year at origin | 1 100.00 | 1 100.00 | | 1 100.00 |
VH Loans with a maturity of more than one year at origin | 768 909.00 | 381 132.00 | 387 778.00 | 768 909.00 |
VI Group and Associates | 240.00 | 240.00 | | 240.00 |
VK Loans repaid during the year | 374 616.00 | | | 374 616.00 |
VQ Other Taxes, Duties, and Similar Debts | 336.00 | 336.00 | | 336.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 690.00 | 4 690.00 | | 4 690.00 |
VS Prepaid expenses | 166.00 | 166.00 | | 166.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 009 537.00 | 1 009 537.00 | | 1 009 537.00 |
VW VAT | 1 567.00 | 1 567.00 | | 1 567.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 802 684.00 | 414 907.00 | 387 778.00 | 802 684.00 |
