| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 767 050.00 | | 767 050.00 | 767 050.00 |
BX Customers and related accounts | 1 052.00 | | 1 052.00 | 1 052.00 |
BZ Other receivables | 2 304 079.00 | | 2 304 079.00 | 2 304 079.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 249 129.00 | | 249 129.00 | 249 129.00 |
CJ TOTAL (II) | 2 554 259.00 | | 2 554 259.00 | 2 554 259.00 |
CO Grand total (0 to V) | 3 321 309.00 | | 3 321 309.00 | 3 321 309.00 |
CS Evaluated investments - equity method | 317 050.00 | | 317 050.00 | 317 050.00 |
CU Other investments | 450 000.00 | | 450 000.00 | 450 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 311 840.00 | 311 840.00 | | 311 840.00 |
DH Retained earnings | 1 569 951.00 | 1 491 186.00 | | 1 569 951.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 178.00 | 78 764.00 | | 23 178.00 |
DK Regulated provisions | 5 910.00 | 5 910.00 | | 5 910.00 |
DL TOTAL (I) | 2 020 879.00 | 1 997 700.00 | | 2 020 879.00 |
DU Loans and Debts from Credit Institutions (3) | 62.00 | 80.00 | | 62.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 286 210.00 | 1 279 273.00 | | 1 286 210.00 |
DX Trade payables and related accounts | 6 300.00 | 7 500.00 | | 6 300.00 |
DY Tax and social security liabilities | 5 838.00 | 31 878.00 | | 5 838.00 |
EA Other liabilities | 2 020.00 | | | 2 020.00 |
EC TOTAL (IV) | 1 300 431.00 | 1 318 731.00 | | 1 300 431.00 |
EE Grand total (I to V) | 3 321 309.00 | 3 316 431.00 | | 3 321 309.00 |
EG Accrued income and payables due within one year | 1 300 431.00 | 1 318 731.00 | | 1 300 431.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 62.00 | 80.00 | | 62.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 30 733.00 | | 30 733.00 | 30 733.00 |
FJ Net sales | 30 733.00 | | 30 733.00 | 30 733.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 30 736.00 | |
FW Other purchases and external expenses | | | 4 035.00 | |
FX Taxes, duties, and similar payments | | | 698.00 | |
FY Salaries and Wages | | | 3 718.00 | |
FZ Social Security Contributions | | | 336.00 | |
GF Total Operating Expenses (II) | | | 8 787.00 | |
GG - OPERATING RESULT (I - II) | | | 21 949.00 | |
GL Other interest and similar income | | | 5 370.00 | |
GP Total financial income (V) | | | 5 370.00 | |
GR Interest and similar expenses | | | 51.00 | |
GU Total financial expenses (VI) | | | 51.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 319.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 268.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 090.00 | 23 748.00 | | 4 090.00 |
HL TOTAL REVENUE (I + III + V + VII) | 36 106.00 | 102 933.00 | | 36 106.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 928.00 | 24 168.00 | | 12 928.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 178.00 | 78 764.00 | | 23 178.00 |
| |
| 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 | 767 050.00 | | | 767 050.00 |
I3 DECREASES Total Financial Fixed Assets | | | 767 050.00 | |
I4 DECREASES Grand Total | | | 767 050.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 767 050.00 | | | 767 050.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 910.00 | | | 5 910.00 |
7C Grand total | 5 910.00 | | | 5 910.00 |
| |
| 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 | 6 300.00 | 6 300.00 | | 6 300.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 020.00 | 2 020.00 | | 2 020.00 |
UL Receivables related to investments | 450 000.00 | | 450 000.00 | 450 000.00 |
UX Other trade receivables | 1 052.00 | 1 052.00 | | 1 052.00 |
VH Loans with a maturity of more than one year at origin | 62.00 | 62.00 | | 62.00 |
VI Group and Associates | 1 286 210.00 | 1 286 210.00 | | 1 286 210.00 |
VP Miscellaneous | 2 304 079.00 | 2 304 079.00 | | 2 304 079.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 838.00 | 5 838.00 | | 5 838.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 755 130.00 | 2 305 130.00 | 450 000.00 | 2 755 130.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 300 431.00 | 1 300 431.00 | | 1 300 431.00 |
