| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 952 325.00 | | 3 952 325.00 | 3 952 325.00 |
BX Customers and related accounts | 79 200.00 | | 79 200.00 | 79 200.00 |
BZ Other receivables | 381.00 | | 381.00 | 381.00 |
CF Cash and cash equivalents | 130 182.00 | | 130 182.00 | 130 182.00 |
CJ TOTAL (II) | 209 763.00 | | 209 763.00 | 209 763.00 |
CO Grand total (0 to V) | 4 162 088.00 | | 4 162 088.00 | 4 162 088.00 |
CU Other investments | 3 952 325.00 | | 3 952 325.00 | 3 952 325.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 500 000.00 | | | 3 500 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 101 460.00 | | | 101 460.00 |
DK Regulated provisions | 358.00 | | | 358.00 |
DL TOTAL (I) | 3 601 819.00 | | | 3 601 819.00 |
DU Loans and Debts from Credit Institutions (3) | 450 958.00 | | | 450 958.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 338.00 | | | 5 338.00 |
DX Trade payables and related accounts | 2 286.00 | | | 2 286.00 |
DY Tax and social security liabilities | 35 687.00 | | | 35 687.00 |
EB Prepaid income (2) | 66 000.00 | | | 66 000.00 |
EC TOTAL (IV) | 560 269.00 | | | 560 269.00 |
EE Grand total (I to V) | 4 162 088.00 | | | 4 162 088.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 203 312.00 | | 203 312.00 | 203 312.00 |
FJ Net sales | 203 312.00 | | 203 312.00 | 203 312.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 203 314.00 | |
FW Other purchases and external expenses | | | 6 930.00 | |
FX Taxes, duties, and similar payments | | | 1 658.00 | |
FY Salaries and Wages | | | 134 804.00 | |
FZ Social Security Contributions | | | 52 101.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 195 494.00 | |
GG - OPERATING RESULT (I - II) | | | 7 820.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GR Interest and similar expenses | | | 3 173.00 | |
GU Total financial expenses (VI) | | | 3 173.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 96 827.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 104 647.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 358.00 | | | 358.00 |
HH Total exceptional expenses (VIII) | 358.00 | | | 358.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -358.00 | | | -358.00 |
HK Income tax | 2 828.00 | | | 2 828.00 |
HL TOTAL REVENUE (I + III + V + VII) | 303 314.00 | | | 303 314.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 201 854.00 | | | 201 854.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 101 460.00 | | | 101 460.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | | 358.00 | | |
7C Grand total | | 358.00 | | |
| |
| 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 | 456 296.00 | 92 082.00 | 364 214.00 | 456 296.00 |
8B Suppliers and Related Accounts | 2 286.00 | 2 286.00 | | 2 286.00 |
8D Social Security and Other Social Organizations | 35 687.00 | 35 687.00 | | 35 687.00 |
8L Deferred income | 66 000.00 | 66 000.00 | | 66 000.00 |
VS Prepaid expenses | 79 581.00 | 79 581.00 | | 79 581.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 79 581.00 | 79 581.00 | | 79 581.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 560 269.00 | 196 055.00 | 364 214.00 | 560 269.00 |
