| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 250 636.00 | | 2 250 636.00 | 2 250 636.00 |
BX Customers and related accounts | 46 092.00 | | 46 092.00 | 46 092.00 |
BZ Other receivables | 579 362.00 | | 579 362.00 | 579 362.00 |
CF Cash and cash equivalents | 1 317.00 | | 1 317.00 | 1 317.00 |
CH Prepaid expenses | 5 876.00 | | 5 876.00 | 5 876.00 |
CJ TOTAL (II) | 632 648.00 | | 632 648.00 | 632 648.00 |
CO Grand total (0 to V) | 2 883 283.00 | | 2 883 283.00 | 2 883 283.00 |
CU Other investments | 2 250 636.00 | | 2 250 636.00 | 2 250 636.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 135 000.00 | 2 135 000.00 | | 2 135 000.00 |
DD Legal reserve (1) | 28 753.00 | 5 195.00 | | 28 753.00 |
DG Other reserves | 206 308.00 | 98 702.00 | | 206 308.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 81 613.00 | 471 164.00 | | 81 613.00 |
DL TOTAL (I) | 2 451 674.00 | 2 710 061.00 | | 2 451 674.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 511.00 | 57 922.00 | | 3 511.00 |
DX Trade payables and related accounts | 117 624.00 | 43 266.00 | | 117 624.00 |
DY Tax and social security liabilities | 309 715.00 | 370 757.00 | | 309 715.00 |
EA Other liabilities | 760.00 | 55 200.00 | | 760.00 |
EC TOTAL (IV) | 431 610.00 | 527 144.00 | | 431 610.00 |
EE Grand total (I to V) | 2 883 283.00 | 3 237 205.00 | | 2 883 283.00 |
EG Accrued income and payables due within one year | 431 610.00 | 527 144.00 | | 431 610.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 600 417.00 | | 600 417.00 | 600 417.00 |
FJ Net sales | 600 417.00 | | 600 417.00 | 600 417.00 |
FO Operating subsidies | | | | |
FQ Other income | | | 1 900.00 | |
FR Total operating income (I) | | | 602 317.00 | |
FW Other purchases and external expenses | | | 100 586.00 | |
FX Taxes, duties, and similar payments | | | 8 290.00 | |
FY Salaries and Wages | | | 281 854.00 | |
FZ Social Security Contributions | | | 99 368.00 | |
GE Other Expenses | | | 131.00 | |
GF Total Operating Expenses (II) | | | 490 229.00 | |
GG - OPERATING RESULT (I - II) | | | 112 088.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 2 694.00 | |
GP Total financial income (V) | | | 2 694.00 | |
GR Interest and similar expenses | | | 252.00 | |
GU Total financial expenses (VI) | | | 252.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 442.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 114 530.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 20.00 | | | 20.00 |
HD Total exceptional income (VII) | 20.00 | | | 20.00 |
HE Exceptional expenses on management operations | 3 000.00 | 8 000.00 | | 3 000.00 |
HF Exceptional expenses on capital transactions | 474.00 | | | 474.00 |
HH Total exceptional expenses (VIII) | 3 474.00 | 8 000.00 | | 3 474.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 454.00 | -8 000.00 | | -3 454.00 |
HK Income tax | 29 463.00 | 53 344.00 | | 29 463.00 |
HL TOTAL REVENUE (I + III + V + VII) | 605 031.00 | 1 387 405.00 | | 605 031.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 523 419.00 | 916 242.00 | | 523 419.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 81 613.00 | 471 164.00 | | 81 613.00 |
| |
| 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 | 2 251 110.00 | | | 2 251 110.00 |
I3 DECREASES Total Financial Fixed Assets | | 474.00 | 2 250 636.00 | |
I4 DECREASES Grand Total | | 474.00 | 2 250 636.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 251 110.00 | | | 2 251 110.00 |
| |
| 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 | 3 511.00 | 3 511.00 | | 3 511.00 |
8B Suppliers and Related Accounts | 117 624.00 | 117 624.00 | | 117 624.00 |
8D Social Security and Other Social Organizations | 309 715.00 | 309 715.00 | | 309 715.00 |
8K Other liabilities (including liabilities related to repo transactions) | 760.00 | 760.00 | | 760.00 |
UX Other trade receivables | 46 092.00 | 46 092.00 | | 46 092.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 579 362.00 | 579 362.00 | | 579 362.00 |
VS Prepaid expenses | 5 876.00 | 5 876.00 | | 5 876.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 631 331.00 | 631 331.00 | | 631 331.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 431 610.00 | 431 610.00 | | 431 610.00 |
