| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 678.00 | 678.00 | | 678.00 |
AT Other tangible assets | 5 934.00 | 5 934.00 | | 5 934.00 |
BJ TOTAL (I) | 639 613.00 | 6 613.00 | 633 000.00 | 639 613.00 |
BZ Other receivables | 286 571.00 | | 286 571.00 | 286 571.00 |
CF Cash and cash equivalents | 29 829.00 | | 29 829.00 | 29 829.00 |
CH Prepaid expenses | 742.00 | | 742.00 | 742.00 |
CJ TOTAL (II) | 317 142.00 | | 317 142.00 | 317 142.00 |
CO Grand total (0 to V) | 956 755.00 | 6 613.00 | 950 142.00 | 956 755.00 |
CU Other investments | 633 000.00 | | 633 000.00 | 633 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 460 606.00 | 460 606.00 | | 460 606.00 |
DD Legal reserve (1) | 46 061.00 | 46 061.00 | | 46 061.00 |
DG Other reserves | 699 308.00 | 699 308.00 | | 699 308.00 |
DH Retained earnings | -283 637.00 | -294 881.00 | | -283 637.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 348.00 | 11 244.00 | | 17 348.00 |
DL TOTAL (I) | 939 687.00 | 922 339.00 | | 939 687.00 |
DU Loans and Debts from Credit Institutions (3) | 159.00 | 159.00 | | 159.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 989.00 | 3 748.00 | | 2 989.00 |
DX Trade payables and related accounts | 842.00 | 834.00 | | 842.00 |
DY Tax and social security liabilities | 6 465.00 | 811.00 | | 6 465.00 |
EC TOTAL (IV) | 10 455.00 | 5 552.00 | | 10 455.00 |
EE Grand total (I to V) | 950 142.00 | 927 890.00 | | 950 142.00 |
EI Including equity loans | 2 989.00 | | | 2 989.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 77 333.00 | | 77 333.00 | 77 333.00 |
FJ Net sales | 77 333.00 | | 77 333.00 | 77 333.00 |
FR Total operating income (I) | | | 77 334.00 | |
FW Other purchases and external expenses | | | 17 549.00 | |
FX Taxes, duties, and similar payments | | | 511.00 | |
FY Salaries and Wages | | | 41 693.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 181.00 | |
GE Other Expenses | | | 52.00 | |
GF Total Operating Expenses (II) | | | 59 986.00 | |
GG - OPERATING RESULT (I - II) | | | 17 348.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 348.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 77 334.00 | 91 417.00 | | 77 334.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 59 986.00 | 80 173.00 | | 59 986.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 348.00 | 11 244.00 | | 17 348.00 |
| |
| 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 | 639 613.00 | | | 639 613.00 |
I3 DECREASES Total Financial Fixed Assets | | | 633 000.00 | |
I4 DECREASES Grand Total | | | 639 613.00 | |
IO DECREASES Total including other intangible assets | | | 678.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 934.00 | |
KD ACQUISITIONS Total including other intangible assets | 678.00 | | | 678.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 934.00 | | | 5 934.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 633 000.00 | | | 633 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 432.00 | 181.00 | | 6 432.00 |
PE DEPRECIATION Total including other intangible assets | 678.00 | | | 678.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 753.00 | 181.00 | | 5 753.00 |
| |
| 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 | 842.00 | 842.00 | | 842.00 |
8C Staff and Related Accounts | 3 037.00 | 3 037.00 | | 3 037.00 |
VB VAT | 135.00 | 135.00 | | 135.00 |
VC Group and associates | 286 436.00 | 286 436.00 | | 286 436.00 |
VG Loans with a maturity of up to one year at origin | 159.00 | 159.00 | | 159.00 |
VI Group and Associates | 2 989.00 | 2 989.00 | | 2 989.00 |
VS Prepaid expenses | 742.00 | 742.00 | | 742.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 287 313.00 | 287 313.00 | | 287 313.00 |
VW VAT | 3 428.00 | 3 428.00 | | 3 428.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 455.00 | 10 455.00 | | 10 455.00 |
