| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 757 687.00 | | 1 757 687.00 | 1 757 687.00 |
BX Customers and related accounts | 177 600.00 | | 177 600.00 | 177 600.00 |
BZ Other receivables | 23 258.00 | | 23 258.00 | 23 258.00 |
CF Cash and cash equivalents | 766 146.00 | | 766 146.00 | 766 146.00 |
CH Prepaid expenses | 351.00 | | 351.00 | 351.00 |
CJ TOTAL (II) | 967 355.00 | | 967 355.00 | 967 355.00 |
CO Grand total (0 to V) | 2 725 043.00 | | 2 725 043.00 | 2 725 043.00 |
CU Other investments | 1 757 687.00 | | 1 757 687.00 | 1 757 687.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 168 400.00 | | | 168 400.00 |
DD Legal reserve (1) | 16 840.00 | | | 16 840.00 |
DG Other reserves | 1 912 209.00 | | | 1 912 209.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 185 100.00 | | | 185 100.00 |
DK Regulated provisions | 8 050.00 | | | 8 050.00 |
DL TOTAL (I) | 2 290 599.00 | | | 2 290 599.00 |
DV Miscellaneous Loans and Financial Debts (4) | 320 000.00 | | | 320 000.00 |
DX Trade payables and related accounts | 2 498.00 | | | 2 498.00 |
DY Tax and social security liabilities | 111 945.00 | | | 111 945.00 |
EC TOTAL (IV) | 434 443.00 | | | 434 443.00 |
EE Grand total (I to V) | 2 725 043.00 | | | 2 725 043.00 |
EG Accrued income and payables due within one year | 434 443.00 | | | 434 443.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 628 000.00 | | 628 000.00 | 628 000.00 |
FJ Net sales | 628 000.00 | | 628 000.00 | 628 000.00 |
FR Total operating income (I) | | | 628 000.00 | |
FW Other purchases and external expenses | | | 2 752.00 | |
FX Taxes, duties, and similar payments | | | 37 152.00 | |
FY Salaries and Wages | | | 420 514.00 | |
FZ Social Security Contributions | | | 118 538.00 | |
GF Total Operating Expenses (II) | | | 578 958.00 | |
GG - OPERATING RESULT (I - II) | | | 49 041.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 149 970.00 | |
GL Other interest and similar income | | | 333.00 | |
GP Total financial income (V) | | | 150 303.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 150 303.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 199 345.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 118 538.00 | | | 118 538.00 |
HK Income tax | 14 245.00 | | | 14 245.00 |
HL TOTAL REVENUE (I + III + V + VII) | 778 303.00 | | | 778 303.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 593 203.00 | | | 593 203.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 185 100.00 | | | 185 100.00 |
| |
| 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 | 1 757 688.00 | | | 1 757 688.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 757 688.00 | |
I4 DECREASES Grand Total | | | 1 757 688.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 757 688.00 | | | 1 757 688.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8 050.00 | | | 8 050.00 |
| |
| 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 | 2 499.00 | 2 499.00 | | 2 499.00 |
8D Social Security and Other Social Organizations | 111 945.00 | 111 945.00 | | 111 945.00 |
UX Other trade receivables | 177 600.00 | 177 600.00 | | 177 600.00 |
VI Group and Associates | 320 000.00 | 320 000.00 | | 320 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 23 258.00 | 23 258.00 | | 23 258.00 |
VS Prepaid expenses | 351.00 | 351.00 | | 351.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 201 209.00 | 201 209.00 | | 201 209.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 434 444.00 | 434 444.00 | | 434 444.00 |
