| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 10 530.00 | 556.00 | 9 974.00 | 10 530.00 |
BJ TOTAL (I) | 10 530.00 | 556.00 | 9 974.00 | 10 530.00 |
BX Customers and related accounts | 1 007 224.00 | | 1 007 224.00 | 1 007 224.00 |
BZ Other receivables | 18 017 606.00 | | 18 017 606.00 | 18 017 606.00 |
CF Cash and cash equivalents | 1 657.00 | | 1 657.00 | 1 657.00 |
CJ TOTAL (II) | 19 026 488.00 | | 19 026 488.00 | 19 026 488.00 |
CO Grand total (0 to V) | 19 037 018.00 | 556.00 | 19 036 462.00 | 19 037 018.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 104 277.00 | 3 104 277.00 | | 3 104 277.00 |
DC Revaluation differences | 8.00 | | | 8.00 |
DD Legal reserve (1) | 310 428.00 | 310 428.00 | | 310 428.00 |
DG Other reserves | 14 620 563.00 | 14 611 540.00 | | 14 620 563.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 540 538.00 | 9 023.00 | | 540 538.00 |
DL TOTAL (I) | 18 575 807.00 | 18 035 269.00 | | 18 575 807.00 |
DP Provisions for Risks | 70 000.00 | 70 000.00 | | 70 000.00 |
DR TOTAL (IV) | 70 000.00 | 70 000.00 | | 70 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 10 018.00 | 39 362.00 | | 10 018.00 |
DY Tax and social security liabilities | 177 191.00 | 43 125.00 | | 177 191.00 |
EA Other liabilities | 203 445.00 | 3 078.00 | | 203 445.00 |
EC TOTAL (IV) | 390 655.00 | 85 566.00 | | 390 655.00 |
EE Grand total (I to V) | 19 036 462.00 | 18 190 835.00 | | 19 036 462.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 839 353.00 | | 839 353.00 | 839 353.00 |
FJ Net sales | 839 353.00 | | 839 353.00 | 839 353.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 839 355.00 | |
FW Other purchases and external expenses | | | 101 714.00 | |
FX Taxes, duties, and similar payments | | | 10 139.00 | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | 91.00 | |
GF Total Operating Expenses (II) | | | 111 944.00 | |
GG - OPERATING RESULT (I - II) | | | 727 410.00 | |
GL Other interest and similar income | | | 22 591.00 | |
GM Reversals of provisions and transfers of expenses | | | 537.00 | |
GP Total financial income (V) | | | 23 128.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 23 128.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 750 538.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 338 300.00 | | |
HD Total exceptional income (VII) | | 338 300.00 | | |
HE Exceptional expenses on management operations | | 13 434.00 | | |
HF Exceptional expenses on capital transactions | | 333 334.00 | | |
HH Total exceptional expenses (VIII) | | 346 768.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -8 467.00 | | |
HK Income tax | 210 000.00 | 3 078.00 | | 210 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 862 483.00 | 577 380.00 | | 862 483.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 321 944.00 | 568 357.00 | | 321 944.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 540 538.00 | 9 023.00 | | 540 538.00 |
| |
| 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 | 10 530.00 | | | 10 530.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 530.00 | |
I4 DECREASES Grand Total | | | 10 530.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 530.00 | | | 10 530.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 1 093.00 | | 537.00 | 1 093.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 70 000.00 | | | 70 000.00 |
7B Total provisions for depreciation | 1 093.00 | | 537.00 | 1 093.00 |
7C Grand total | 71 093.00 | | 537.00 | 71 093.00 |
UG - Financial | | | 537.00 | |
| |
| 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 | 10 018.00 | 10 018.00 | | 10 018.00 |
8K Other liabilities (including liabilities related to repo transactions) | 203 445.00 | 203 445.00 | | 203 445.00 |
UP Loans | 10 530.00 | | 10 530.00 | 10 530.00 |
UX Other trade receivables | 1 007 224.00 | 1 007 224.00 | | 1 007 224.00 |
VB VAT | 542.00 | 542.00 | | 542.00 |
VC Group and associates | 15 060 770.00 | 15 060 770.00 | | 15 060 770.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 321.00 | 9 321.00 | | 9 321.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 956 293.00 | 2 956 293.00 | | 2 956 293.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 035 361.00 | 19 024 831.00 | 10 530.00 | 19 035 361.00 |
VW VAT | 167 870.00 | 167 870.00 | | 167 870.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 390 655.00 | 390 655.00 | | 390 655.00 |
