| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 2 086 443.00 | | 2 086 443.00 | 2 086 443.00 |
BJ TOTAL (I) | 4 396 442.00 | | 4 396 442.00 | 4 396 442.00 |
BX Customers and related accounts | 300 000.00 | | 300 000.00 | 300 000.00 |
BZ Other receivables | 206 917.00 | | 206 917.00 | 206 917.00 |
CF Cash and cash equivalents | 21 194.00 | | 21 194.00 | 21 194.00 |
CJ TOTAL (II) | 528 111.00 | | 528 111.00 | 528 111.00 |
CO Grand total (0 to V) | 4 924 554.00 | | 4 924 554.00 | 4 924 554.00 |
CU Other investments | 2 309 999.00 | | 2 309 999.00 | 2 309 999.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 739 038.00 | 2 739 038.00 | | 2 739 038.00 |
DD Legal reserve (1) | 273 903.00 | 273 903.00 | | 273 903.00 |
DG Other reserves | 822 509.00 | 1 387 839.00 | | 822 509.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 744 823.00 | 34 670.00 | | 744 823.00 |
DL TOTAL (I) | 4 580 273.00 | 4 435 450.00 | | 4 580 273.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 862.00 | 7 690.00 | | 7 862.00 |
DX Trade payables and related accounts | 12 592.00 | 13 179.00 | | 12 592.00 |
DY Tax and social security liabilities | 323 254.00 | 151 000.00 | | 323 254.00 |
EA Other liabilities | 573.00 | | | 573.00 |
EC TOTAL (IV) | 344 281.00 | 171 870.00 | | 344 281.00 |
EE Grand total (I to V) | 4 924 554.00 | 4 607 320.00 | | 4 924 554.00 |
EG Accrued income and payables due within one year | 344 281.00 | 171 870.00 | | 344 281.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 970 000.00 | | 970 000.00 | 970 000.00 |
FJ Net sales | 970 000.00 | | 970 000.00 | 970 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 370.00 | |
FR Total operating income (I) | | | 971 370.00 | |
FW Other purchases and external expenses | | | 21 876.00 | |
FX Taxes, duties, and similar payments | | | 8 294.00 | |
FY Salaries and Wages | | | 689 752.00 | |
FZ Social Security Contributions | | | 22 904.00 | |
GE Other Expenses | | | 119.00 | |
GF Total Operating Expenses (II) | | | 742 945.00 | |
GG - OPERATING RESULT (I - II) | | | 228 425.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 600 000.00 | |
GL Other interest and similar income | | | 912.00 | |
GP Total financial income (V) | | | 600 912.00 | |
GR Interest and similar expenses | | | 23 411.00 | |
GU Total financial expenses (VI) | | | 23 411.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 577 501.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 805 927.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 370.00 | | | 1 370.00 |
HK Income tax | 61 104.00 | 6 600.00 | | 61 104.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 572 283.00 | 662 423.00 | | 1 572 283.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 827 460.00 | 627 752.00 | | 827 460.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 744 823.00 | 34 670.00 | | 744 823.00 |
| |
| 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 | 4 446 442.00 | | | 4 446 442.00 |
I3 DECREASES Total Financial Fixed Assets | | 50 000.00 | 4 396 442.00 | |
I4 DECREASES Grand Total | | 50 000.00 | 4 396 442.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 446 442.00 | | | 4 446 442.00 |
| |
| 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 | 12 592.00 | 12 592.00 | | 12 592.00 |
8C Staff and Related Accounts | 107 006.00 | 107 006.00 | | 107 006.00 |
8D Social Security and Other Social Organizations | 98 066.00 | 98 066.00 | | 98 066.00 |
8E Income Taxes | 54 500.00 | 54 500.00 | | 54 500.00 |
8K Other liabilities (including liabilities related to repo transactions) | 573.00 | 573.00 | | 573.00 |
UX Other trade receivables | 300 000.00 | 300 000.00 | | 300 000.00 |
VB VAT | 2 099.00 | 2 099.00 | | 2 099.00 |
VC Group and associates | 204 818.00 | 204 818.00 | | 204 818.00 |
VI Group and Associates | 7 862.00 | 7 862.00 | | 7 862.00 |
VQ Other Taxes, Duties, and Similar Debts | 900.00 | 900.00 | | 900.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 506 917.00 | 506 917.00 | | 506 917.00 |
VW VAT | 62 782.00 | 62 782.00 | | 62 782.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 344 281.00 | 344 281.00 | | 344 281.00 |
