| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | 2 051 023.00 | | 2 051 023.00 | 2 051 023.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 3 236.00 | | 3 236.00 | 3 236.00 |
BZ Other receivables | 16 512.00 | | 16 512.00 | 16 512.00 |
CF Cash and cash equivalents | 830 946.00 | | 830 946.00 | 830 946.00 |
CJ TOTAL (II) | 850 695.00 | | 850 695.00 | 850 695.00 |
CO Grand total (0 to V) | 2 901 718.00 | | 2 901 718.00 | 2 901 718.00 |
CU Other investments | 2 051 023.00 | | 2 051 023.00 | 2 051 023.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 100.00 | 400 100.00 | | 400 100.00 |
DD Legal reserve (1) | 60 000.00 | 60 000.00 | | 60 000.00 |
DH Retained earnings | 1 198 434.00 | 635 644.00 | | 1 198 434.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 349 545.00 | 562 790.00 | | 349 545.00 |
DL TOTAL (I) | 2 008 079.00 | 1 658 534.00 | | 2 008 079.00 |
DU Loans and Debts from Credit Institutions (3) | 69 709.00 | 120 523.00 | | 69 709.00 |
DV Miscellaneous Loans and Financial Debts (4) | 743 611.00 | 755 695.00 | | 743 611.00 |
DX Trade payables and related accounts | 8 466.00 | 6 198.00 | | 8 466.00 |
DY Tax and social security liabilities | 71 853.00 | 25 706.00 | | 71 853.00 |
EA Other liabilities | | 80.00 | | |
EC TOTAL (IV) | 893 639.00 | 908 202.00 | | 893 639.00 |
EE Grand total (I to V) | 2 901 718.00 | 2 566 736.00 | | 2 901 718.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 173 117.00 | | 173 117.00 | 173 117.00 |
FJ Net sales | 173 117.00 | | 173 117.00 | 173 117.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 173 117.00 | |
FW Other purchases and external expenses | | | 174 491.00 | |
FX Taxes, duties, and similar payments | | | 2 784.00 | |
FY Salaries and Wages | | | 116 125.00 | |
FZ Social Security Contributions | | | 44 384.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 337 788.00 | |
GG - OPERATING RESULT (I - II) | | | -164 671.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 500 000.00 | |
GL Other interest and similar income | | | 2 206.00 | |
GP Total financial income (V) | | | 502 206.00 | |
GR Interest and similar expenses | | | 12 699.00 | |
GU Total financial expenses (VI) | | | 12 699.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 489 507.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 324 837.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -24 708.00 | -36 473.00 | | -24 708.00 |
HL TOTAL REVENUE (I + III + V + VII) | 675 324.00 | 871 552.00 | | 675 324.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 325 779.00 | 308 762.00 | | 325 779.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 349 545.00 | 562 790.00 | | 349 545.00 |
| |
| 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 | 2 464 073.00 | | | 2 464 073.00 |
I3 DECREASES Total Financial Fixed Assets | 413 050.00 | | 2 051 023.00 | 413 050.00 |
I4 DECREASES Grand Total | 413 050.00 | | 2 051 023.00 | 413 050.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 464 073.00 | | | 2 464 073.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 743 611.00 | 743 611.00 | | 743 611.00 |
8B Suppliers and Related Accounts | 8 466.00 | 8 466.00 | | 8 466.00 |
8C Staff and Related Accounts | 3 742.00 | 3 742.00 | | 3 742.00 |
8D Social Security and Other Social Organizations | 20 588.00 | 20 588.00 | | 20 588.00 |
8E Income Taxes | 45 965.00 | 45 965.00 | | 45 965.00 |
UX Other trade receivables | 3 236.00 | 3 236.00 | | 3 236.00 |
VB VAT | 16 512.00 | 16 512.00 | | 16 512.00 |
VG Loans with a maturity of up to one year at origin | 342.00 | 342.00 | | 342.00 |
VH Loans with a maturity of more than one year at origin | 69 367.00 | 69 367.00 | | 69 367.00 |
VK Loans repaid during the year | 50 448.00 | | | 50 448.00 |
VQ Other Taxes, Duties, and Similar Debts | 307.00 | 307.00 | | 307.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 748.00 | 19 748.00 | | 19 748.00 |
VW VAT | 1 251.00 | 1 251.00 | | 1 251.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 893 639.00 | 893 639.00 | | 893 639.00 |
