| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 240 000.00 | | 1 240 000.00 | 1 240 000.00 |
BJ TOTAL (I) | 4 740 000.00 | | 4 740 000.00 | 4 740 000.00 |
BX Customers and related accounts | 171 489.00 | | 171 489.00 | 171 489.00 |
BZ Other receivables | 1 412 197.00 | | 1 412 197.00 | 1 412 197.00 |
CF Cash and cash equivalents | 103 144.00 | | 103 144.00 | 103 144.00 |
CJ TOTAL (II) | 1 686 830.00 | | 1 686 830.00 | 1 686 830.00 |
CO Grand total (0 to V) | 6 426 830.00 | | 6 426 830.00 | 6 426 830.00 |
CU Other investments | 3 500 000.00 | | 3 500 000.00 | 3 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 109 620.00 | 109 620.00 | | 109 620.00 |
DB Share, merger, contribution premiums, etc. | 4 305.00 | 4 305.00 | | 4 305.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 3 274 206.00 | 3 152 905.00 | | 3 274 206.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 137.00 | 121 300.00 | | 26 137.00 |
DL TOTAL (I) | 3 434 269.00 | 3 408 132.00 | | 3 434 269.00 |
DX Trade payables and related accounts | 2 459.00 | 2 544.00 | | 2 459.00 |
DY Tax and social security liabilities | 94 055.00 | 74 611.00 | | 94 055.00 |
EA Other liabilities | 2 896 046.00 | 3 344 413.00 | | 2 896 046.00 |
EC TOTAL (IV) | 2 992 560.00 | 3 421 569.00 | | 2 992 560.00 |
EE Grand total (I to V) | 6 426 830.00 | 6 829 701.00 | | 6 426 830.00 |
EG Accrued income and payables due within one year | 2 992 560.00 | 3 421 569.00 | | 2 992 560.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 431 975.00 | | 431 975.00 | 431 975.00 |
FJ Net sales | 431 975.00 | | 431 975.00 | 431 975.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 31 190.00 | |
FQ Other income | | | 20.00 | |
FR Total operating income (I) | | | 463 186.00 | |
FW Other purchases and external expenses | | | 3 604.00 | |
FX Taxes, duties, and similar payments | | | 5 846.00 | |
FY Salaries and Wages | | | 261 541.00 | |
FZ Social Security Contributions | | | 173 670.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 444 666.00 | |
GG - OPERATING RESULT (I - II) | | | 18 519.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 17 785.00 | |
GP Total financial income (V) | | | 17 785.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 17 785.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 304.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 31 190.00 | | | 31 190.00 |
HE Exceptional expenses on management operations | 2.00 | | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2.00 | | | -2.00 |
HK Income tax | 10 165.00 | 54 573.00 | | 10 165.00 |
HL TOTAL REVENUE (I + III + V + VII) | 480 971.00 | 2 296 905.00 | | 480 971.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 454 833.00 | 2 175 604.00 | | 454 833.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 137.00 | 121 300.00 | | 26 137.00 |
| |
| 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 | 5 665 000.00 | | | 5 665 000.00 |
I3 DECREASES Total Financial Fixed Assets | | 925 000.00 | 4 740 000.00 | |
I4 DECREASES Grand Total | | 925 000.00 | 4 740 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 665 000.00 | | | 5 665 000.00 |
| |
| 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 | 2 459.00 | 2 459.00 | | 2 459.00 |
8C Staff and Related Accounts | 27 523.00 | 27 523.00 | | 27 523.00 |
8D Social Security and Other Social Organizations | 19 092.00 | 19 092.00 | | 19 092.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 896 046.00 | 2 896 046.00 | | 2 896 046.00 |
UL Receivables related to investments | 1 240 000.00 | | 1 240 000.00 | 1 240 000.00 |
UX Other trade receivables | 171 489.00 | 171 489.00 | | 171 489.00 |
UY Staff and related accounts | 2 784.00 | 2 784.00 | | 2 784.00 |
VB VAT | 379.00 | 379.00 | | 379.00 |
VC Group and associates | 941 714.00 | 941 714.00 | | 941 714.00 |
VM Income taxes | 444 594.00 | 444 594.00 | | 444 594.00 |
VP Miscellaneous | 22 536.00 | 22 536.00 | | 22 536.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 845.00 | 3 845.00 | | 3 845.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 188.00 | 188.00 | | 188.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 823 686.00 | 1 583 686.00 | 1 240 000.00 | 2 823 686.00 |
VW VAT | 43 594.00 | 43 594.00 | | 43 594.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 992 560.00 | 2 992 560.00 | | 2 992 560.00 |
