| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 1 181 984.00 | | 1 181 984.00 | 1 181 984.00 |
BJ TOTAL (I) | 1 181 984.00 | | 1 181 984.00 | 1 181 984.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 254 451.00 | | 254 451.00 | 254 451.00 |
CD Marketable securities | 93 112.00 | | 93 112.00 | 93 112.00 |
CF Cash and cash equivalents | 215 209.00 | | 215 209.00 | 215 209.00 |
CJ TOTAL (II) | 562 772.00 | | 562 772.00 | 562 772.00 |
CO Grand total (0 to V) | 1 744 756.00 | | 1 744 756.00 | 1 744 756.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 440 000.00 | 440 000.00 | | 440 000.00 |
DD Legal reserve (1) | 44 000.00 | 44 000.00 | | 44 000.00 |
DG Other reserves | 679 995.00 | 450 244.00 | | 679 995.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 209 421.00 | 249 771.00 | | 209 421.00 |
DL TOTAL (I) | 1 373 416.00 | 1 184 015.00 | | 1 373 416.00 |
DU Loans and Debts from Credit Institutions (3) | 217 877.00 | 289 330.00 | | 217 877.00 |
DX Trade payables and related accounts | 1 343.00 | 1 418.00 | | 1 343.00 |
DY Tax and social security liabilities | 130 520.00 | 78 626.00 | | 130 520.00 |
EA Other liabilities | 21 600.00 | 7 200.00 | | 21 600.00 |
EC TOTAL (IV) | 371 340.00 | 376 575.00 | | 371 340.00 |
EE Grand total (I to V) | 1 744 756.00 | 1 560 590.00 | | 1 744 756.00 |
EG Accrued income and payables due within one year | 225 569.00 | 158 801.00 | | 225 569.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 330 000.00 | | 330 000.00 | 330 000.00 |
FJ Net sales | 330 000.00 | | 330 000.00 | 330 000.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 142.00 | |
FQ Other income | | | 454.00 | |
FR Total operating income (I) | | | 330 596.00 | |
FW Other purchases and external expenses | | | 4 528.00 | |
FX Taxes, duties, and similar payments | | | 1 463.00 | |
FY Salaries and Wages | | | 282 931.00 | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 288 925.00 | |
GG - OPERATING RESULT (I - II) | | | 41 671.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 178 120.00 | |
GM Reversals of provisions and transfers of expenses | | | 756.00 | |
GP Total financial income (V) | | | 178 876.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 2 326.00 | |
GU Total financial expenses (VI) | | | 2 326.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 176 550.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 218 222.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 801.00 | 10 806.00 | | 8 801.00 |
HL TOTAL REVENUE (I + III + V + VII) | 509 472.00 | 583 396.00 | | 509 472.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 300 052.00 | 333 625.00 | | 300 052.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 209 421.00 | 249 771.00 | | 209 421.00 |
| |
| 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 | 1 143 670.00 | | 38 314.00 | 1 143 670.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 181 984.00 | |
I4 DECREASES Grand Total | | | 1 181 984.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 143 670.00 | | 38 314.00 | 1 143 670.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 756.00 | | 756.00 | 756.00 |
7B Total provisions for depreciation | 756.00 | | 756.00 | 756.00 |
7C Grand total | 756.00 | | 756.00 | 756.00 |
UG - Financial | | | 756.00 | |
| |
| 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 | 1 343.00 | 1 343.00 | | 1 343.00 |
8C Staff and Related Accounts | 57 000.00 | 57 000.00 | | 57 000.00 |
8D Social Security and Other Social Organizations | 65 119.00 | 65 119.00 | | 65 119.00 |
8K Other liabilities (including liabilities related to repo transactions) | 21 600.00 | 21 600.00 | | 21 600.00 |
VB VAT | 3 824.00 | 3 824.00 | | 3 824.00 |
VC Group and associates | 248 620.00 | 248 620.00 | | 248 620.00 |
VG Loans with a maturity of up to one year at origin | 104.00 | 104.00 | | 104.00 |
VH Loans with a maturity of more than one year at origin | 217 773.00 | 72 002.00 | 145 771.00 | 217 773.00 |
VK Loans repaid during the year | 71 419.00 | | | 71 419.00 |
VM Income taxes | 2 007.00 | 2 007.00 | | 2 007.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 254 451.00 | 254 451.00 | | 254 451.00 |
VW VAT | 8 401.00 | 8 401.00 | | 8 401.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 371 340.00 | 225 569.00 | 145 771.00 | 371 340.00 |
