| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 328 098.00 | | 1 328 098.00 | 1 328 098.00 |
BZ Other receivables | 493 032.00 | | 493 032.00 | 493 032.00 |
CF Cash and cash equivalents | 89 925.00 | | 89 925.00 | 89 925.00 |
CJ TOTAL (II) | 582 957.00 | | 582 957.00 | 582 957.00 |
CO Grand total (0 to V) | 1 911 055.00 | | 1 911 055.00 | 1 911 055.00 |
CU Other investments | 1 328 098.00 | | 1 328 098.00 | 1 328 098.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 43 413.00 | 42 169.00 | | 43 413.00 |
DH Retained earnings | 824 832.00 | 801 204.00 | | 824 832.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 722.00 | 24 872.00 | | 21 722.00 |
DL TOTAL (I) | 1 889 967.00 | 1 868 245.00 | | 1 889 967.00 |
DU Loans and Debts from Credit Institutions (3) | 38.00 | 30.00 | | 38.00 |
DX Trade payables and related accounts | 1 020.00 | 1 008.00 | | 1 020.00 |
DY Tax and social security liabilities | 676.00 | 676.00 | | 676.00 |
EA Other liabilities | 19 354.00 | 14 052.00 | | 19 354.00 |
EC TOTAL (IV) | 21 088.00 | 15 766.00 | | 21 088.00 |
EE Grand total (I to V) | 1 911 055.00 | 1 884 011.00 | | 1 911 055.00 |
EG Accrued income and payables due within one year | 21 088.00 | 15 766.00 | | 21 088.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 420.00 | | 24 420.00 | 24 420.00 |
FJ Net sales | 24 420.00 | | 24 420.00 | 24 420.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 24 421.00 | |
FW Other purchases and external expenses | | | 3 834.00 | |
FZ Social Security Contributions | | | 1 246.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 5 083.00 | |
GG - OPERATING RESULT (I - II) | | | 19 338.00 | |
GL Other interest and similar income | | | 3 950.00 | |
GP Total financial income (V) | | | 3 950.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 950.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 287.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 565.00 | 2 789.00 | | 1 565.00 |
HL TOTAL REVENUE (I + III + V + VII) | 28 370.00 | 32 712.00 | | 28 370.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 648.00 | 7 840.00 | | 6 648.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 722.00 | 24 872.00 | | 21 722.00 |
| |
| 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 | 1 328 098.00 | | | 1 328 098.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 328 098.00 | |
I4 DECREASES Grand Total | | | 1 328 098.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 328 098.00 | | | 1 328 098.00 |
| |
| 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 | 1 020.00 | 1 020.00 | | 1 020.00 |
8K Other liabilities (including liabilities related to repo transactions) | 19 354.00 | 19 354.00 | | 19 354.00 |
VB VAT | 5 062.00 | 5 062.00 | | 5 062.00 |
VC Group and associates | 476 928.00 | 476 928.00 | | 476 928.00 |
VG Loans with a maturity of up to one year at origin | 38.00 | 38.00 | | 38.00 |
VM Income taxes | 11 042.00 | 11 042.00 | | 11 042.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 493 032.00 | 493 032.00 | | 493 032.00 |
VW VAT | 676.00 | 676.00 | | 676.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 088.00 | 21 088.00 | | 21 088.00 |
