| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 995 500.00 | | 1 995 500.00 | 1 995 500.00 |
BV Advances and down payments on orders | 5 000.00 | | 5 000.00 | 5 000.00 |
BX Customers and related accounts | 1 740.00 | | 1 740.00 | 1 740.00 |
BZ Other receivables | 2 067 808.00 | | 2 067 808.00 | 2 067 808.00 |
CF Cash and cash equivalents | 16 828.00 | | 16 828.00 | 16 828.00 |
CH Prepaid expenses | 902.00 | | 902.00 | 902.00 |
CJ TOTAL (II) | 2 092 279.00 | | 2 092 279.00 | 2 092 279.00 |
CO Grand total (0 to V) | 4 087 779.00 | | 4 087 779.00 | 4 087 779.00 |
CS Evaluated investments - equity method | 1 995 500.00 | | 1 995 500.00 | 1 995 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 437 500.00 | 437 500.00 | | 437 500.00 |
DB Share, merger, contribution premiums, etc. | 1 162 500.00 | 1 162 500.00 | | 1 162 500.00 |
DD Legal reserve (1) | 43 750.00 | 43 750.00 | | 43 750.00 |
DG Other reserves | 928 448.00 | 554 183.00 | | 928 448.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 667 718.00 | 374 265.00 | | 667 718.00 |
DL TOTAL (I) | 3 239 917.00 | 2 572 198.00 | | 3 239 917.00 |
DV Miscellaneous Loans and Financial Debts (4) | 801 871.00 | 918 143.00 | | 801 871.00 |
DX Trade payables and related accounts | 11 271.00 | 8 245.00 | | 11 271.00 |
DY Tax and social security liabilities | 34 719.00 | 26 503.00 | | 34 719.00 |
EC TOTAL (IV) | 847 862.00 | 952 891.00 | | 847 862.00 |
EE Grand total (I to V) | 4 087 779.00 | 3 525 090.00 | | 4 087 779.00 |
EI Including equity loans | 801 871.00 | | | 801 871.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 250 000.00 | |
FJ Net sales | | | 250 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 21 044.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 271 051.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 40 867.00 | |
FX Taxes, duties, and similar payments | | | 2 279.00 | |
FY Salaries and Wages | | | 152 478.00 | |
FZ Social Security Contributions | | | 76 934.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 272 559.00 | |
GG - OPERATING RESULT (I - II) | | | -1 508.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 662 625.00 | |
GK Income from other securities and fixed asset receivables | | | -3.00 | |
GL Other interest and similar income | | | 22 692.00 | |
GP Total financial income (V) | | | 685 317.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 685 317.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 683 808.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 16 090.00 | 5 631.00 | | 16 090.00 |
HL TOTAL REVENUE (I + III + V + VII) | 956 367.00 | 629 307.00 | | 956 367.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 288 649.00 | 255 042.00 | | 288 649.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 667 718.00 | 374 266.00 | | 667 718.00 |
| |
| 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 | 1 990 000.00 | | 5 500.00 | 1 990 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 995 500.00 | |
I4 DECREASES Grand Total | | | 1 995 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 990 000.00 | | 5 500.00 | 1 990 000.00 |
| |
| 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 | 11 272.00 | 11 272.00 | | 11 272.00 |
8C Staff and Related Accounts | 8 542.00 | 8 542.00 | | 8 542.00 |
8D Social Security and Other Social Organizations | 11 630.00 | 11 630.00 | | 11 630.00 |
8E Income Taxes | 10 458.00 | 10 458.00 | | 10 458.00 |
VB VAT | 1 740.00 | 1 740.00 | | 1 740.00 |
VC Group and associates | 2 045 990.00 | 2 045 990.00 | | 2 045 990.00 |
VI Group and Associates | 801 871.00 | 801 871.00 | | 801 871.00 |
VQ Other Taxes, Duties, and Similar Debts | 590.00 | 590.00 | | 590.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 21 818.00 | 21 818.00 | | 21 818.00 |
VS Prepaid expenses | 903.00 | 903.00 | | 903.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 070 452.00 | 2 070 452.00 | | 2 070 452.00 |
VW VAT | 3 500.00 | 3 500.00 | | 3 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 847 863.00 | 847 863.00 | | 847 863.00 |
