| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 220 000.00 | | 220 000.00 | 220 000.00 |
BJ TOTAL (I) | 220 000.00 | | 220 000.00 | 220 000.00 |
BX Customers and related accounts | 13 872.00 | | 13 872.00 | 13 872.00 |
BZ Other receivables | 155.00 | | 155.00 | 155.00 |
CF Cash and cash equivalents | 10 498.00 | | 10 498.00 | 10 498.00 |
CJ TOTAL (II) | 24 525.00 | | 24 525.00 | 24 525.00 |
CO Grand total (0 to V) | 244 525.00 | | 244 525.00 | 244 525.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 91 672.00 | 72 686.00 | | 91 672.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 469.00 | 18 985.00 | | 20 469.00 |
DL TOTAL (I) | 117 641.00 | 97 172.00 | | 117 641.00 |
DU Loans and Debts from Credit Institutions (3) | 34 258.00 | 48 525.00 | | 34 258.00 |
DV Miscellaneous Loans and Financial Debts (4) | 79 092.00 | 84 147.00 | | 79 092.00 |
DX Trade payables and related accounts | 9 576.00 | 8 130.00 | | 9 576.00 |
DY Tax and social security liabilities | 3 959.00 | 5 981.00 | | 3 959.00 |
EC TOTAL (IV) | 126 884.00 | 146 784.00 | | 126 884.00 |
EE Grand total (I to V) | 244 525.00 | 243 956.00 | | 244 525.00 |
EI Including equity loans | 79 092.00 | | | 79 092.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 168 734.00 | |
FJ Net sales | | | 168 734.00 | |
FQ Other income | | | 25.00 | |
FR Total operating income (I) | | | 168 759.00 | |
FW Other purchases and external expenses | | | 64 360.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 86 476.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 150 836.00 | |
GG - OPERATING RESULT (I - II) | | | 17 923.00 | |
GP Total financial income (V) | | | 5 178.00 | |
GU Total financial expenses (VI) | | | 760.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 418.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 341.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 872.00 | | | 872.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 872.00 | | | 872.00 |
HK Income tax | 2 744.00 | 2 482.00 | | 2 744.00 |
HL TOTAL REVENUE (I + III + V + VII) | 174 809.00 | 195 471.00 | | 174 809.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 154 340.00 | 176 486.00 | | 154 340.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 469.00 | 18 985.00 | | 20 469.00 |
| |
| 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 | 220 000.00 | | | 220 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 220 000.00 | |
I4 DECREASES Grand Total | | | 220 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 220 000.00 | | | 220 000.00 |
| |
| 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 | 9 576.00 | 9 576.00 | | 9 576.00 |
8D Social Security and Other Social Organizations | 3 959.00 | 3 959.00 | | 3 959.00 |
8K Other liabilities (including liabilities related to repo transactions) | 79 092.00 | 79 092.00 | | 79 092.00 |
UX Other trade receivables | 13 872.00 | 13 872.00 | | 13 872.00 |
VH Loans with a maturity of more than one year at origin | 34 258.00 | 21 571.00 | 12 686.00 | 34 258.00 |
VK Loans repaid during the year | 14 244.00 | | | 14 244.00 |
VP Miscellaneous | 155.00 | 155.00 | | 155.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 027.00 | 14 027.00 | | 14 027.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 126 884.00 | 114 198.00 | 12 686.00 | 126 884.00 |
