| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 748.00 | | 748.00 | 748.00 |
BJ TOTAL (I) | 748.00 | | 748.00 | 748.00 |
BX Customers and related accounts | 104 818.00 | | 104 818.00 | 104 818.00 |
BZ Other receivables | 6 074 229.00 | | 6 074 229.00 | 6 074 229.00 |
CJ TOTAL (II) | 6 179 048.00 | | 6 179 048.00 | 6 179 048.00 |
CO Grand total (0 to V) | 6 179 796.00 | | 6 179 796.00 | 6 179 796.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 31 500.00 | 31 500.00 | | 31 500.00 |
DD Legal reserve (1) | 3 150.00 | 3 150.00 | | 3 150.00 |
DE Statutory or contractual reserves | 509 785.00 | 475 308.00 | | 509 785.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 235.00 | 34 477.00 | | 42 235.00 |
DL TOTAL (I) | 586 671.00 | 544 436.00 | | 586 671.00 |
DU Loans and Debts from Credit Institutions (3) | 2 721 731.00 | 1 993 223.00 | | 2 721 731.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 727 156.00 | 2 534 389.00 | | 2 727 156.00 |
DX Trade payables and related accounts | 57 376.00 | 55 312.00 | | 57 376.00 |
DY Tax and social security liabilities | 20 291.00 | 19 725.00 | | 20 291.00 |
EA Other liabilities | 50 000.00 | 50 000.00 | | 50 000.00 |
EB Prepaid income (2) | 16 570.00 | | | 16 570.00 |
EC TOTAL (IV) | 5 593 125.00 | 4 652 649.00 | | 5 593 125.00 |
EE Grand total (I to V) | 6 179 796.00 | 5 197 085.00 | | 6 179 796.00 |
EG Accrued income and payables due within one year | 5 593 125.00 | 4 652 649.00 | | 5 593 125.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 721 731.00 | 1 993 223.00 | | 2 721 731.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 86 792.00 | | 86 792.00 | 86 792.00 |
FJ Net sales | 86 792.00 | | 86 792.00 | 86 792.00 |
FO Operating subsidies | | | 23 430.00 | |
FR Total operating income (I) | | | 110 222.00 | |
FW Other purchases and external expenses | | | 54 047.00 | |
FX Taxes, duties, and similar payments | | | 669.00 | |
GF Total Operating Expenses (II) | | | 54 716.00 | |
GG - OPERATING RESULT (I - II) | | | 55 505.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 154.00 | |
GP Total financial income (V) | | | 1 163.00 | |
GR Interest and similar expenses | | | 4 891.00 | |
GU Total financial expenses (VI) | | | 4 891.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 728.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 51 777.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 327.00 | | |
HD Total exceptional income (VII) | | 327.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 327.00 | | |
HK Income tax | 9 542.00 | 6 525.00 | | 9 542.00 |
HL TOTAL REVENUE (I + III + V + VII) | 111 384.00 | 100 534.00 | | 111 384.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 69 149.00 | 66 057.00 | | 69 149.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 235.00 | 34 477.00 | | 42 235.00 |
| |
| 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 | 748.00 | | | 748.00 |
I3 DECREASES Total Financial Fixed Assets | | | 748.00 | |
I4 DECREASES Grand Total | | | 748.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 748.00 | | | 748.00 |
| |
| 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 | 2 727 156.00 | 2 727 156.00 | | 2 727 156.00 |
8B Suppliers and Related Accounts | 57 376.00 | 57 376.00 | | 57 376.00 |
8E Income Taxes | 3 014.00 | 3 014.00 | | 3 014.00 |
8K Other liabilities (including liabilities related to repo transactions) | 50 000.00 | 50 000.00 | | 50 000.00 |
8L Deferred income | 16 570.00 | 16 570.00 | | 16 570.00 |
UX Other trade receivables | 104 818.00 | 104 818.00 | | 104 818.00 |
VB VAT | 9 210.00 | 9 210.00 | | 9 210.00 |
VG Loans with a maturity of up to one year at origin | 2 721 731.00 | 2 721 731.00 | | 2 721 731.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 065 019.00 | 6 065 019.00 | | 6 065 019.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 179 048.00 | 6 179 048.00 | | 6 179 048.00 |
VW VAT | 17 277.00 | 17 277.00 | | 17 277.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 593 125.00 | 5 593 125.00 | | 5 593 125.00 |
