| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 995 090.00 | | 5 995 090.00 | 5 995 090.00 |
BX Customers and related accounts | 3 888.00 | | 3 888.00 | 3 888.00 |
BZ Other receivables | 746 953.00 | | 746 953.00 | 746 953.00 |
CF Cash and cash equivalents | 3 137 156.00 | | 3 137 156.00 | 3 137 156.00 |
CH Prepaid expenses | 1 659.00 | | 1 659.00 | 1 659.00 |
CJ TOTAL (II) | 3 889 656.00 | | 3 889 656.00 | 3 889 656.00 |
CO Grand total (0 to V) | 9 884 746.00 | | 9 884 746.00 | 9 884 746.00 |
CU Other investments | 5 995 090.00 | | 5 995 090.00 | 5 995 090.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 753 590.00 | 1 753 590.00 | | 1 753 590.00 |
DD Legal reserve (1) | 175 359.00 | 175 359.00 | | 175 359.00 |
DG Other reserves | 6 436 206.00 | 5 177 442.00 | | 6 436 206.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 463 432.00 | 1 444 645.00 | | 463 432.00 |
DL TOTAL (I) | 8 828 587.00 | 8 551 036.00 | | 8 828 587.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 019 437.00 | 285 128.00 | | 1 019 437.00 |
DX Trade payables and related accounts | 2 707.00 | 4 002.00 | | 2 707.00 |
DY Tax and social security liabilities | 34 015.00 | 25 679.00 | | 34 015.00 |
EC TOTAL (IV) | 1 056 159.00 | 314 808.00 | | 1 056 159.00 |
EE Grand total (I to V) | 9 884 746.00 | 8 865 844.00 | | 9 884 746.00 |
EG Accrued income and payables due within one year | 1 056 159.00 | 314 808.00 | | 1 056 159.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 283 320.00 | | 283 320.00 | 283 320.00 |
FJ Net sales | 283 320.00 | | 283 320.00 | 283 320.00 |
FO Operating subsidies | | | 1 250.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 284 575.00 | |
FW Other purchases and external expenses | | | 16 765.00 | |
FX Taxes, duties, and similar payments | | | 2 317.00 | |
FY Salaries and Wages | | | 138 113.00 | |
FZ Social Security Contributions | | | 78 355.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 235 559.00 | |
GG - OPERATING RESULT (I - II) | | | 49 016.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 499 120.00 | |
GL Other interest and similar income | | | 6 573.00 | |
GP Total financial income (V) | | | 505 693.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 505 693.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 554 709.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | | 63 900.00 | | |
HA Exceptional income from management transactions | | 5 000.00 | | |
HD Total exceptional income (VII) | | 5 000.00 | | |
HF Exceptional expenses on capital transactions | 74 030.00 | 86 701.00 | | 74 030.00 |
HH Total exceptional expenses (VIII) | 74 030.00 | 86 701.00 | | 74 030.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -74 030.00 | -81 701.00 | | -74 030.00 |
HK Income tax | 17 247.00 | 35 382.00 | | 17 247.00 |
HL TOTAL REVENUE (I + III + V + VII) | 790 268.00 | 1 788 009.00 | | 790 268.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 326 836.00 | 343 364.00 | | 326 836.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 463 432.00 | 1 444 645.00 | | 463 432.00 |
| |
| 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 | 5 995 090.00 | | | 5 995 090.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 995 090.00 | |
I4 DECREASES Grand Total | | | 5 995 090.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 995 090.00 | | | 5 995 090.00 |
| |
| 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 | 2 707.00 | 2 707.00 | | 2 707.00 |
8C Staff and Related Accounts | 8 949.00 | 8 949.00 | | 8 949.00 |
8D Social Security and Other Social Organizations | 22 944.00 | 22 944.00 | | 22 944.00 |
UX Other trade receivables | 3 888.00 | 3 888.00 | | 3 888.00 |
VB VAT | 400.00 | 400.00 | | 400.00 |
VC Group and associates | 727 191.00 | 727 191.00 | | 727 191.00 |
VI Group and Associates | 1 019 437.00 | 1 019 437.00 | | 1 019 437.00 |
VM Income taxes | 18 137.00 | 18 137.00 | | 18 137.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 475.00 | 1 475.00 | | 1 475.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 225.00 | 1 225.00 | | 1 225.00 |
VS Prepaid expenses | 1 659.00 | 1 659.00 | | 1 659.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 752 500.00 | 752 500.00 | | 752 500.00 |
VW VAT | 648.00 | 648.00 | | 648.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 056 159.00 | 1 056 159.00 | | 1 056 159.00 |
