| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 232 672.00 | 794 000.00 | 2 438 672.00 | 3 232 672.00 |
BX Customers and related accounts | 95 471.00 | | 95 471.00 | 95 471.00 |
BZ Other receivables | 785 200.00 | | 785 200.00 | 785 200.00 |
CF Cash and cash equivalents | 949 408.00 | | 949 408.00 | 949 408.00 |
CH Prepaid expenses | 1 651.00 | | 1 651.00 | 1 651.00 |
CJ TOTAL (II) | 1 831 731.00 | | 1 831 731.00 | 1 831 731.00 |
CO Grand total (0 to V) | 5 064 403.00 | 794 000.00 | 4 270 403.00 | 5 064 403.00 |
CU Other investments | 3 232 672.00 | 794 000.00 | 2 438 672.00 | 3 232 672.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
DD Legal reserve (1) | 200 000.00 | 200 000.00 | | 200 000.00 |
DG Other reserves | 1 965 849.00 | 1 967 847.00 | | 1 965 849.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 340.00 | 28 002.00 | | -16 340.00 |
DL TOTAL (I) | 4 149 509.00 | 4 195 849.00 | | 4 149 509.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 977.00 | 15 977.00 | | 16 977.00 |
DX Trade payables and related accounts | 17 880.00 | 8 352.00 | | 17 880.00 |
DY Tax and social security liabilities | 60 994.00 | 64 283.00 | | 60 994.00 |
EA Other liabilities | 25 043.00 | 21 792.00 | | 25 043.00 |
EC TOTAL (IV) | 120 893.00 | 110 404.00 | | 120 893.00 |
EE Grand total (I to V) | 4 270 403.00 | 4 306 253.00 | | 4 270 403.00 |
EG Accrued income and payables due within one year | 120 893.00 | 110 404.00 | | 120 893.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 371 690.00 | | 371 690.00 | 371 690.00 |
FJ Net sales | 371 690.00 | | 371 690.00 | 371 690.00 |
FQ Other income | | | 1 699.00 | |
FR Total operating income (I) | | | 373 389.00 | |
FW Other purchases and external expenses | | | 23 092.00 | |
FX Taxes, duties, and similar payments | | | 6 299.00 | |
FY Salaries and Wages | | | 214 650.00 | |
FZ Social Security Contributions | | | 100 313.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 344 361.00 | |
GG - OPERATING RESULT (I - II) | | | 29 028.00 | |
GL Other interest and similar income | | | 13 012.00 | |
GP Total financial income (V) | | | 13 012.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 13 012.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 040.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 58 380.00 | 17 213.00 | | 58 380.00 |
HL TOTAL REVENUE (I + III + V + VII) | 386 401.00 | 362 718.00 | | 386 401.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 402 741.00 | 334 717.00 | | 402 741.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 340.00 | 28 002.00 | | -16 340.00 |
| |
| 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 | 3 232 672.00 | | | 3 232 672.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 232 672.00 | |
I4 DECREASES Grand Total | | | 3 232 672.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 232 672.00 | | | 3 232 672.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 794 000.00 | | | 794 000.00 |
7C Grand total | 794 000.00 | | | 794 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 17 880.00 | 17 880.00 | | 17 880.00 |
8C Staff and Related Accounts | 9 662.00 | 9 662.00 | | 9 662.00 |
8D Social Security and Other Social Organizations | 21 729.00 | 21 729.00 | | 21 729.00 |
8K Other liabilities (including liabilities related to repo transactions) | 25 043.00 | 25 043.00 | | 25 043.00 |
UX Other trade receivables | 95 471.00 | 95 471.00 | | 95 471.00 |
VB VAT | 6 856.00 | 6 856.00 | | 6 856.00 |
VC Group and associates | 777 288.00 | 777 288.00 | | 777 288.00 |
VI Group and Associates | 16 977.00 | 16 977.00 | | 16 977.00 |
VM Income taxes | 361.00 | 361.00 | | 361.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 854.00 | 7 854.00 | | 7 854.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 695.00 | 695.00 | | 695.00 |
VS Prepaid expenses | 1 651.00 | 1 651.00 | | 1 651.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 882 322.00 | 882 322.00 | | 882 322.00 |
VW VAT | 21 750.00 | 21 750.00 | | 21 750.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 120 893.00 | 120 893.00 | | 120 893.00 |
