| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 360 000.00 | | 360 000.00 | 360 000.00 |
BH Other financial assets | 12 000.00 | | 12 000.00 | 12 000.00 |
BJ TOTAL (I) | 822 970.00 | | 822 970.00 | 822 970.00 |
BX Customers and related accounts | 43 742.00 | | 43 742.00 | 43 742.00 |
BZ Other receivables | 100 038.00 | | 100 038.00 | 100 038.00 |
CF Cash and cash equivalents | 3 876.00 | | 3 876.00 | 3 876.00 |
CH Prepaid expenses | 1 435.00 | | 1 435.00 | 1 435.00 |
CJ TOTAL (II) | 149 091.00 | | 149 091.00 | 149 091.00 |
CO Grand total (0 to V) | 972 061.00 | | 972 061.00 | 972 061.00 |
CP Shares due in less than one year | 372 000.00 | | | 372 000.00 |
CU Other investments | 450 970.00 | | 450 970.00 | 450 970.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 226 904.00 | | | 226 904.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 586.00 | | | 586.00 |
DL TOTAL (I) | 228 590.00 | | | 228 590.00 |
DU Loans and Debts from Credit Institutions (3) | 589.00 | | | 589.00 |
DV Miscellaneous Loans and Financial Debts (4) | 517 773.00 | | | 517 773.00 |
DX Trade payables and related accounts | 34 078.00 | | | 34 078.00 |
DY Tax and social security liabilities | 190 755.00 | | | 190 755.00 |
EA Other liabilities | 276.00 | | | 276.00 |
EC TOTAL (IV) | 743 471.00 | | | 743 471.00 |
EE Grand total (I to V) | 972 061.00 | | | 972 061.00 |
EG Accrued income and payables due within one year | 383 471.00 | | | 383 471.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 589.00 | | | 589.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 359 700.00 | | 359 700.00 | 359 700.00 |
FJ Net sales | 359 700.00 | | 359 700.00 | 359 700.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 17 139.00 | |
FQ Other income | | | 15.00 | |
FR Total operating income (I) | | | 376 854.00 | |
FW Other purchases and external expenses | | | 106 481.00 | |
FX Taxes, duties, and similar payments | | | 14 352.00 | |
FY Salaries and Wages | | | 168 402.00 | |
FZ Social Security Contributions | | | 95 643.00 | |
GE Other Expenses | | | 16.00 | |
GF Total Operating Expenses (II) | | | 384 895.00 | |
GG - OPERATING RESULT (I - II) | | | -8 041.00 | |
GH Attributed profit or transferred loss (III) | | | 8 627.00 | |
GK Income from other securities and fixed asset receivables | | | 9 000.00 | |
GP Total financial income (V) | | | 9 000.00 | |
GR Interest and similar expenses | | | 9 000.00 | |
GU Total financial expenses (VI) | | | 9 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 586.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 394 481.00 | | | 394 481.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 393 895.00 | | | 393 895.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 586.00 | | | 586.00 |
| |
| 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 | | | 822 970.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 822 970.00 | |
I4 DECREASES Grand Total | | | 822 970.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 822 970.00 | |
| |
| 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 | 369 000.00 | 9 000.00 | | 369 000.00 |
8B Suppliers and Related Accounts | 34 078.00 | 34 078.00 | | 34 078.00 |
8C Staff and Related Accounts | 103 265.00 | 103 265.00 | | 103 265.00 |
8D Social Security and Other Social Organizations | 80 784.00 | 80 784.00 | | 80 784.00 |
8K Other liabilities (including liabilities related to repo transactions) | 276.00 | 276.00 | | 276.00 |
UP Loans | 360 000.00 | | 360 000.00 | 360 000.00 |
UT Other financial assets | 12 000.00 | | 12 000.00 | 12 000.00 |
UX Other trade receivables | 43 742.00 | 43 742.00 | | 43 742.00 |
VB VAT | 4 538.00 | 4 538.00 | | 4 538.00 |
VC Group and associates | 86 500.00 | 86 500.00 | | 86 500.00 |
VG Loans with a maturity of up to one year at origin | 589.00 | 589.00 | | 589.00 |
VI Group and Associates | 148 773.00 | 148 773.00 | | 148 773.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 883.00 | 1 883.00 | | 1 883.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 000.00 | 9 000.00 | | 9 000.00 |
VS Prepaid expenses | 1 435.00 | 1 435.00 | | 1 435.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 517 215.00 | 145 215.00 | 372 000.00 | 517 215.00 |
VW VAT | 4 823.00 | 4 823.00 | | 4 823.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 743 471.00 | 383 471.00 | | 743 471.00 |
