| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 1.00 | | 1.00 | 1.00 |
BJ TOTAL (I) | 1.00 | | 1.00 | 1.00 |
BX Customers and related accounts | 44 542.00 | | 44 542.00 | 44 542.00 |
BZ Other receivables | 1 070 810.00 | | 1 070 810.00 | 1 070 810.00 |
CF Cash and cash equivalents | 131 283.00 | | 131 283.00 | 131 283.00 |
CJ TOTAL (II) | 1 246 636.00 | | 1 246 636.00 | 1 246 636.00 |
CO Grand total (0 to V) | 1 246 637.00 | | 1 246 637.00 | 1 246 637.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 524.00 | 1 524.00 | | 1 524.00 |
DD Legal reserve (1) | 152.00 | 152.00 | | 152.00 |
DG Other reserves | 64 204.00 | 63 554.00 | | 64 204.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 397 460.00 | 454 649.00 | | 397 460.00 |
DK Regulated provisions | 762 673.00 | 628 685.00 | | 762 673.00 |
DL TOTAL (I) | 1 226 014.00 | 1 148 566.00 | | 1 226 014.00 |
DX Trade payables and related accounts | 3 729.00 | | | 3 729.00 |
DY Tax and social security liabilities | 16 893.00 | 17 305.00 | | 16 893.00 |
EA Other liabilities | | 11 297.00 | | |
EB Prepaid income (2) | | 61 500.00 | | |
EC TOTAL (IV) | 20 623.00 | 90 102.00 | | 20 623.00 |
EE Grand total (I to V) | 1 246 637.00 | 1 238 668.00 | | 1 246 637.00 |
EG Accrued income and payables due within one year | 20 623.00 | 90 102.00 | | 20 623.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 871 258.00 | 871 258.00 | |
FJ Net sales | | 871 258.00 | 871 258.00 | |
FR Total operating income (I) | | | 871 259.00 | |
FW Other purchases and external expenses | | | 73 671.00 | |
FX Taxes, duties, and similar payments | | | 113 555.00 | |
GF Total Operating Expenses (II) | | | 187 227.00 | |
GG - OPERATING RESULT (I - II) | | | 684 032.00 | |
GL Other interest and similar income | | | 2 157.00 | |
GP Total financial income (V) | | | 2 157.00 | |
GR Interest and similar expenses | | | 133.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 133.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 024.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 686 056.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 40.00 | | | 40.00 |
HG Exceptional depreciation and provisions | 133 988.00 | 133 988.00 | | 133 988.00 |
HH Total exceptional expenses (VIII) | 134 028.00 | 133 988.00 | | 134 028.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -134 028.00 | -133 988.00 | | -134 028.00 |
HK Income tax | 154 568.00 | 187 325.00 | | 154 568.00 |
HL TOTAL REVENUE (I + III + V + VII) | 873 417.00 | 975 679.00 | | 873 417.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 475 956.00 | 521 029.00 | | 475 956.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 397 460.00 | 454 649.00 | | 397 460.00 |
| |
| 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 | 1.00 | | | 1.00 |
I4 DECREASES Grand Total | | | 1.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1.00 | | | 1.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 628 685.00 | 133 988.00 | | 628 685.00 |
7C Grand total | 628 685.00 | 133 988.00 | | 628 685.00 |
UJ - Exceptional | | 133 988.00 | | |
| |
| 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 | 3 729.00 | 3 729.00 | | 3 729.00 |
UX Other trade receivables | 44 542.00 | 44 542.00 | | 44 542.00 |
VC Group and associates | 1 070 585.00 | 1 070 585.00 | | 1 070 585.00 |
VN Other taxes, similar payments | 225.00 | 225.00 | | 225.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 115 353.00 | 1 115 353.00 | | 1 115 353.00 |
VW VAT | 16 893.00 | 16 893.00 | | 16 893.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 623.00 | 20 623.00 | | 20 623.00 |
