| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 806 100.00 | 800 000.00 | 1 006 100.00 | 1 806 100.00 |
BX Customers and related accounts | 9 180.00 | | 9 180.00 | 9 180.00 |
BZ Other receivables | 295 471.00 | | 295 471.00 | 295 471.00 |
CD Marketable securities | 206 780.00 | | 206 780.00 | 206 780.00 |
CF Cash and cash equivalents | 783 766.00 | | 783 766.00 | 783 766.00 |
CJ TOTAL (II) | 1 295 197.00 | | 1 295 197.00 | 1 295 197.00 |
CO Grand total (0 to V) | 3 101 297.00 | 800 000.00 | 2 301 297.00 | 3 101 297.00 |
CU Other investments | 1 806 100.00 | 800 000.00 | 1 006 100.00 | 1 806 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 800 100.00 | 1 800 100.00 | | 1 800 100.00 |
DD Legal reserve (1) | 174 643.00 | | | 174 643.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 258 502.00 | 274 643.00 | | 258 502.00 |
DL TOTAL (I) | 2 233 246.00 | 2 074 743.00 | | 2 233 246.00 |
DV Miscellaneous Loans and Financial Debts (4) | 263.00 | 29 640.00 | | 263.00 |
DX Trade payables and related accounts | 1 860.00 | 569.00 | | 1 860.00 |
DY Tax and social security liabilities | 65 929.00 | 38 770.00 | | 65 929.00 |
EA Other liabilities | | 1 500.00 | | |
EC TOTAL (IV) | 68 052.00 | 70 479.00 | | 68 052.00 |
EE Grand total (I to V) | 2 301 297.00 | 2 145 222.00 | | 2 301 297.00 |
EI Including equity loans | 263.00 | | | 263.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 91 800.00 | | 91 800.00 | 91 800.00 |
FJ Net sales | 91 800.00 | | 91 800.00 | 91 800.00 |
FR Total operating income (I) | | | 91 800.00 | |
FW Other purchases and external expenses | | | 5 644.00 | |
FX Taxes, duties, and similar payments | | | 4 989.00 | |
FY Salaries and Wages | | | 52 500.00 | |
FZ Social Security Contributions | | | 22 760.00 | |
GF Total Operating Expenses (II) | | | 85 893.00 | |
GG - OPERATING RESULT (I - II) | | | 5 908.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 252 351.00 | |
GO Net income from sales of marketable securities | | | 3 269.00 | |
GP Total financial income (V) | | | 255 620.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 255 620.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 261 527.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 025.00 | 5 231.00 | | 3 025.00 |
HL TOTAL REVENUE (I + III + V + VII) | 347 420.00 | 1 176 837.00 | | 347 420.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 88 918.00 | 902 194.00 | | 88 918.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 258 502.00 | 274 643.00 | | 258 502.00 |
| |
| 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 | 1 805 100.00 | | 1 000.00 | 1 805 100.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 806 100.00 | |
I4 DECREASES Grand Total | | | 1 806 100.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 805 100.00 | | 1 000.00 | 1 805 100.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 800 000.00 | | | 800 000.00 |
7C Grand total | 800 000.00 | | | 800 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 1 860.00 | 1 860.00 | | 1 860.00 |
UX Other trade receivables | 9 180.00 | 9 180.00 | | 9 180.00 |
VB VAT | 310.00 | 310.00 | | 310.00 |
VC Group and associates | 290 505.00 | 290 505.00 | | 290 505.00 |
VI Group and Associates | 263.00 | 263.00 | | 263.00 |
VM Income taxes | 2 207.00 | 2 207.00 | | 2 207.00 |
VQ Other Taxes, Duties, and Similar Debts | 49 753.00 | 49 753.00 | | 49 753.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 450.00 | 2 450.00 | | 2 450.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 304 651.00 | 304 651.00 | | 304 651.00 |
VW VAT | 16 176.00 | 16 176.00 | | 16 176.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 68 052.00 | 68 052.00 | | 68 052.00 |
