| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | 1 988 990.00 | |
BX Customers and related accounts | | | 18 000.00 | |
BZ Other receivables | | | 330 418.00 | |
CD Marketable securities | | | 3 047 052.00 | |
CF Cash and cash equivalents | | | 116 780.00 | |
CJ TOTAL (II) | | | 3 512 250.00 | |
CO Grand total (0 to V) | | | 5 501 240.00 | |
CS Evaluated investments - equity method | | | 1 988 990.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 866 000.00 | 1 866 000.00 | | 1 866 000.00 |
DD Legal reserve (1) | 18 660.00 | 18 660.00 | | 18 660.00 |
DG Other reserves | 105 035.00 | 16 955.00 | | 105 035.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 480 786.00 | 88 079.00 | | 480 786.00 |
DL TOTAL (I) | 2 470 481.00 | 1 989 695.00 | | 2 470 481.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 739 135.00 | 2 847 206.00 | | 2 739 135.00 |
DW Advances and down payments received on current orders | 204 000.00 | 204 000.00 | | 204 000.00 |
DX Trade payables and related accounts | 6 829.00 | 6 498.00 | | 6 829.00 |
DY Tax and social security liabilities | 80 450.00 | 14 461.00 | | 80 450.00 |
EA Other liabilities | 346.00 | | | 346.00 |
EC TOTAL (IV) | 3 030 759.00 | 3 072 164.00 | | 3 030 759.00 |
EE Grand total (I to V) | 5 501 240.00 | 5 061 859.00 | | 5 501 240.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 225 000.00 | |
FJ Net sales | | | 225 000.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 225 004.00 | |
FW Other purchases and external expenses | | | 5 135.00 | |
FX Taxes, duties, and similar payments | | | 826.00 | |
FY Salaries and Wages | | | 98 486.00 | |
FZ Social Security Contributions | | | 16 688.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 121 137.00 | |
GG - OPERATING RESULT (I - II) | | | 103 867.00 | |
GK Income from other securities and fixed asset receivables | | | 400 000.00 | |
GL Other interest and similar income | | | 34 890.00 | |
GP Total financial income (V) | | | 434 890.00 | |
GR Interest and similar expenses | | | 5 049.00 | |
GU Total financial expenses (VI) | | | 5 049.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 429 841.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 533 708.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 20.00 | 100.00 | | 20.00 |
HD Total exceptional income (VII) | 20.00 | 100.00 | | 20.00 |
HE Exceptional expenses on management operations | 1 630.00 | 17.00 | | 1 630.00 |
HH Total exceptional expenses (VIII) | 1 630.00 | 17.00 | | 1 630.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 610.00 | 83.00 | | -1 610.00 |
HK Income tax | 51 311.00 | 27 172.00 | | 51 311.00 |
HL TOTAL REVENUE (I + III + V + VII) | 659 914.00 | 251 586.00 | | 659 914.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 179 127.00 | 163 507.00 | | 179 127.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 480 786.00 | 88 079.00 | | 480 786.00 |
| |
| 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 | 1 988 990.00 | | | 1 988 990.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 988 990.00 | |
I4 DECREASES Grand Total | | | 1 988 990.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 988 990.00 | | | 1 988 990.00 |
| |
| 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 | 6 829.00 | 6 829.00 | | 6 829.00 |
8C Staff and Related Accounts | 1 797.00 | 1 797.00 | | 1 797.00 |
8D Social Security and Other Social Organizations | 6 553.00 | 6 553.00 | | 6 553.00 |
8E Income Taxes | 53 050.00 | 53 050.00 | | 53 050.00 |
8K Other liabilities (including liabilities related to repo transactions) | 346.00 | 346.00 | | 346.00 |
UX Other trade receivables | 18 000.00 | 18 000.00 | | 18 000.00 |
VB VAT | 6 887.00 | 6 887.00 | | 6 887.00 |
VC Group and associates | 323 498.00 | 323 498.00 | | 323 498.00 |
VI Group and Associates | 2 739 135.00 | | 2 739 135.00 | 2 739 135.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 050.00 | 7 050.00 | | 7 050.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 34.00 | 34.00 | | 34.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 348 418.00 | 348 418.00 | | 348 418.00 |
VW VAT | 12 000.00 | 12 000.00 | | 12 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 826 759.00 | 87 625.00 | 2 739 135.00 | 2 826 759.00 |
