| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 849 208.00 | | 2 849 208.00 | 2 849 208.00 |
BX Customers and related accounts | 81 600.00 | | 81 600.00 | 81 600.00 |
BZ Other receivables | 1 233 232.00 | | 1 233 232.00 | 1 233 232.00 |
CF Cash and cash equivalents | 1 218 330.00 | | 1 218 330.00 | 1 218 330.00 |
CH Prepaid expenses | 2 416.00 | | 2 416.00 | 2 416.00 |
CJ TOTAL (II) | 2 535 578.00 | | 2 535 578.00 | 2 535 578.00 |
CO Grand total (0 to V) | 5 384 786.00 | | 5 384 786.00 | 5 384 786.00 |
CU Other investments | 2 849 208.00 | | 2 849 208.00 | 2 849 208.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 848 208.00 | 2 848 208.00 | | 2 848 208.00 |
DD Legal reserve (1) | 180 341.00 | 175 465.00 | | 180 341.00 |
DE Statutory or contractual reserves | 2 064 768.00 | 2 097 579.00 | | 2 064 768.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 205 721.00 | 97 511.00 | | 205 721.00 |
DL TOTAL (I) | 5 299 037.00 | 5 218 763.00 | | 5 299 037.00 |
DV Miscellaneous Loans and Financial Debts (4) | 94.00 | 94.00 | | 94.00 |
DX Trade payables and related accounts | 1 632.00 | 1 608.00 | | 1 632.00 |
DY Tax and social security liabilities | 84 023.00 | 11 120.00 | | 84 023.00 |
EA Other liabilities | | 180 000.00 | | |
EC TOTAL (IV) | 85 749.00 | 192 822.00 | | 85 749.00 |
EE Grand total (I to V) | 5 384 786.00 | 5 411 585.00 | | 5 384 786.00 |
EG Accrued income and payables due within one year | 85 749.00 | 192 822.00 | | 85 749.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 204 000.00 | | 204 000.00 | 204 000.00 |
FJ Net sales | 204 000.00 | | 204 000.00 | 204 000.00 |
FQ Other income | | | 18.00 | |
FR Total operating income (I) | | | 204 018.00 | |
FW Other purchases and external expenses | | | 4 980.00 | |
FX Taxes, duties, and similar payments | | | 4 086.00 | |
FY Salaries and Wages | | | 31 633.00 | |
FZ Social Security Contributions | | | 12 050.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 52 750.00 | |
GG - OPERATING RESULT (I - II) | | | 151 268.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 95 436.00 | |
GL Other interest and similar income | | | 1 473.00 | |
GP Total financial income (V) | | | 96 909.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 96 909.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 248 178.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 42 457.00 | -91.00 | | 42 457.00 |
HL TOTAL REVENUE (I + III + V + VII) | 300 927.00 | 151 151.00 | | 300 927.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 95 207.00 | 53 640.00 | | 95 207.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 205 721.00 | 97 511.00 | | 205 721.00 |
| |
| 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 | 2 849 208.00 | | | 2 849 208.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 849 208.00 | |
I4 DECREASES Grand Total | | | 2 849 208.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 849 208.00 | | | 2 849 208.00 |
| |
| 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 | 1 632.00 | 1 632.00 | | 1 632.00 |
8D Social Security and Other Social Organizations | 3 517.00 | 3 517.00 | | 3 517.00 |
8E Income Taxes | 42 457.00 | 42 457.00 | | 42 457.00 |
UX Other trade receivables | 81 600.00 | 81 600.00 | | 81 600.00 |
UY Staff and related accounts | 10.00 | 10.00 | | 10.00 |
VB VAT | 16 933.00 | 16 933.00 | | 16 933.00 |
VC Group and associates | 1 216 288.00 | 1 216 288.00 | | 1 216 288.00 |
VI Group and Associates | 37 728.00 | 37 728.00 | | 37 728.00 |
VQ Other Taxes, Duties, and Similar Debts | 415.00 | 415.00 | | 415.00 |
VS Prepaid expenses | 2 416.00 | 2 416.00 | | 2 416.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 317 248.00 | 1 317 248.00 | | 1 317 248.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 85 749.00 | 85 749.00 | | 85 749.00 |
