| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 139 649.00 | | 1 139 649.00 | 1 139 649.00 |
BX Customers and related accounts | 2 196.00 | | 2 196.00 | 2 196.00 |
BZ Other receivables | 53 937.00 | | 53 937.00 | 53 937.00 |
CF Cash and cash equivalents | 82 640.00 | | 82 640.00 | 82 640.00 |
CH Prepaid expenses | 8 117.00 | | 8 117.00 | 8 117.00 |
CJ TOTAL (II) | 146 889.00 | | 146 889.00 | 146 889.00 |
CO Grand total (0 to V) | 1 286 539.00 | | 1 286 539.00 | 1 286 539.00 |
CU Other investments | 1 139 649.00 | | 1 139 649.00 | 1 139 649.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 540 000.00 | 540 000.00 | | 540 000.00 |
DH Retained earnings | -6 837.00 | -1 755.00 | | -6 837.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 99 578.00 | -5 081.00 | | 99 578.00 |
DK Regulated provisions | 36 197.00 | 25 497.00 | | 36 197.00 |
DL TOTAL (I) | 668 938.00 | 558 660.00 | | 668 938.00 |
DU Loans and Debts from Credit Institutions (3) | 444 336.00 | 534 266.00 | | 444 336.00 |
DV Miscellaneous Loans and Financial Debts (4) | 83 838.00 | 122 627.00 | | 83 838.00 |
DX Trade payables and related accounts | 6 510.00 | 5 847.00 | | 6 510.00 |
DY Tax and social security liabilities | 26 835.00 | 31 660.00 | | 26 835.00 |
DZ Fixed asset liabilities and related accounts | 100.00 | | | 100.00 |
EA Other liabilities | 55 980.00 | 68 655.00 | | 55 980.00 |
EC TOTAL (IV) | 617 600.00 | 763 055.00 | | 617 600.00 |
EE Grand total (I to V) | 1 286 539.00 | 1 321 716.00 | | 1 286 539.00 |
EG Accrued income and payables due within one year | 263 314.00 | 320 198.00 | | 263 314.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 2 823.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 259 710.00 | | 259 710.00 | 259 710.00 |
FJ Net sales | 259 710.00 | | 259 710.00 | 259 710.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 711.00 | |
FQ Other income | | | 134.00 | |
FR Total operating income (I) | | | 265 556.00 | |
FW Other purchases and external expenses | | | 32 224.00 | |
FX Taxes, duties, and similar payments | | | 2 465.00 | |
FY Salaries and Wages | | | 137 147.00 | |
FZ Social Security Contributions | | | 67 735.00 | |
GE Other Expenses | | | 13.00 | |
GF Total Operating Expenses (II) | | | 239 583.00 | |
GG - OPERATING RESULT (I - II) | | | 25 973.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GR Interest and similar expenses | | | 13 246.00 | |
GU Total financial expenses (VI) | | | 13 246.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 86 754.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 112 727.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 711.00 | 7 615.00 | | 5 711.00 |
A2 TOTAL ASSETS | 7 236.00 | 7 263.00 | | 7 236.00 |
HE Exceptional expenses on management operations | 120.00 | 585.00 | | 120.00 |
HG Exceptional depreciation and provisions | 10 700.00 | 15 079.00 | | 10 700.00 |
HH Total exceptional expenses (VIII) | 10 820.00 | 15 664.00 | | 10 820.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 820.00 | -15 664.00 | | -10 820.00 |
HK Income tax | 2 329.00 | 323.00 | | 2 329.00 |
HL TOTAL REVENUE (I + III + V + VII) | 365 556.00 | 265 569.00 | | 365 556.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 265 978.00 | 270 650.00 | | 265 978.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 99 578.00 | -5 081.00 | | 99 578.00 |
| |
| 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 | 1 139 549.00 | | 100.00 | 1 139 549.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 139 649.00 | |
I4 DECREASES Grand Total | | | 1 139 649.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 139 549.00 | | 100.00 | 1 139 549.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 25 497.00 | 10 700.00 | | 25 497.00 |
7C Grand total | 25 497.00 | 10 700.00 | | 25 497.00 |
UJ - Exceptional | | 10 700.00 | | |
| |
| 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 | 6 510.00 | 6 510.00 | | 6 510.00 |
8D Social Security and Other Social Organizations | 13 795.00 | 13 795.00 | | 13 795.00 |
8E Income Taxes | 2 329.00 | 2 329.00 | | 2 329.00 |
8J Fixed Asset Liabilities and Related Accounts | 100.00 | 100.00 | | 100.00 |
8K Other liabilities (including liabilities related to repo transactions) | 55 980.00 | 55 980.00 | | 55 980.00 |
UX Other trade receivables | 2 196.00 | 2 196.00 | | 2 196.00 |
VB VAT | 1 050.00 | 1 050.00 | | 1 050.00 |
VC Group and associates | 52 886.00 | 52 886.00 | | 52 886.00 |
VH Loans with a maturity of more than one year at origin | 444 336.00 | 90 050.00 | 354 285.00 | 444 336.00 |
VI Group and Associates | 83 837.00 | 83 837.00 | | 83 837.00 |
VK Loans repaid during the year | 88 571.00 | | | 88 571.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 824.00 | 1 824.00 | | 1 824.00 |
VS Prepaid expenses | 8 116.00 | 8 116.00 | | 8 116.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 64 249.00 | 64 249.00 | | 64 249.00 |
VW VAT | 8 886.00 | 8 886.00 | | 8 886.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 617 600.00 | 263 314.00 | 354 285.00 | 617 600.00 |
