| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 40 600.00 | | 40 600.00 | 40 600.00 |
BJ TOTAL (I) | 650 381.00 | | 650 381.00 | 650 381.00 |
BX Customers and related accounts | 149 952.00 | | 149 952.00 | 149 952.00 |
BZ Other receivables | 1 510 281.00 | | 1 510 281.00 | 1 510 281.00 |
CF Cash and cash equivalents | 37 944.00 | | 37 944.00 | 37 944.00 |
CJ TOTAL (II) | 1 698 177.00 | | 1 698 177.00 | 1 698 177.00 |
CO Grand total (0 to V) | 2 348 558.00 | | 2 348 558.00 | 2 348 558.00 |
CU Other investments | 609 781.00 | | 609 781.00 | 609 781.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 244.00 | 50 244.00 | | 50 244.00 |
DD Legal reserve (1) | 5 025.00 | 5 025.00 | | 5 025.00 |
DH Retained earnings | 1 218 894.00 | 1 226 753.00 | | 1 218 894.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 109 611.00 | -7 858.00 | | 109 611.00 |
DL TOTAL (I) | 1 383 775.00 | 1 274 164.00 | | 1 383 775.00 |
DU Loans and Debts from Credit Institutions (3) | | 210.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 233 484.00 | 134 061.00 | | 233 484.00 |
DX Trade payables and related accounts | 642 062.00 | 635 262.00 | | 642 062.00 |
DY Tax and social security liabilities | 89 237.00 | | | 89 237.00 |
EA Other liabilities | | 493.00 | | |
EC TOTAL (IV) | 964 783.00 | 770 026.00 | | 964 783.00 |
EE Grand total (I to V) | 2 348 558.00 | 2 044 189.00 | | 2 348 558.00 |
EG Accrued income and payables due within one year | 964 783.00 | 770 026.00 | | 964 783.00 |
EI Including equity loans | 233 484.00 | | | 233 484.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 156 200.00 | |
FJ Net sales | | | 156 200.00 | |
FQ Other income | | | 493.00 | |
FR Total operating income (I) | | | 156 693.00 | |
FS Purchases of goods (including customs duties) | | | 81 280.00 | |
FW Other purchases and external expenses | | | 21 780.00 | |
FX Taxes, duties, and similar payments | | | 596.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 103 656.00 | |
GG - OPERATING RESULT (I - II) | | | 53 037.00 | |
GP Total financial income (V) | | | 4 014.00 | |
GR Interest and similar expenses | | | 1 187.00 | |
GU Total financial expenses (VI) | | | 1 187.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 828.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 55 864.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 154 206.00 | | | 154 206.00 |
HD Total exceptional income (VII) | 154 206.00 | | | 154 206.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 154 206.00 | | | 154 206.00 |
HK Income tax | 100 459.00 | -3 534.00 | | 100 459.00 |
HL TOTAL REVENUE (I + III + V + VII) | 314 913.00 | 3 146.00 | | 314 913.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 205 302.00 | 11 004.00 | | 205 302.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 109 611.00 | -7 858.00 | | 109 611.00 |
| |
| 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 | 650 381.00 | | | 650 381.00 |
I3 DECREASES Total Financial Fixed Assets | | | 609 781.00 | |
I4 DECREASES Grand Total | | | 650 381.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 40 600.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 40 600.00 | | | 40 600.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 609 781.00 | | | 609 781.00 |
| |
| 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 | 642 062.00 | 642 062.00 | | 642 062.00 |
8D Social Security and Other Social Organizations | 89 237.00 | 89 237.00 | | 89 237.00 |
UX Other trade receivables | 149 952.00 | 149 952.00 | | 149 952.00 |
VC Group and associates | 1 456 261.00 | 1 456 261.00 | | 1 456 261.00 |
VI Group and Associates | 233 484.00 | 233 484.00 | | 233 484.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 54 020.00 | 54 020.00 | | 54 020.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 660 233.00 | 1 660 233.00 | | 1 660 233.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 964 783.00 | 964 783.00 | | 964 783.00 |
