| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 018 727.00 | 270 000.00 | 1 748 727.00 | 2 018 727.00 |
BZ Other receivables | 4 196.00 | | 4 196.00 | 4 196.00 |
CF Cash and cash equivalents | 145 263.00 | | 145 263.00 | 145 263.00 |
CH Prepaid expenses | 2 387.00 | | 2 387.00 | 2 387.00 |
CJ TOTAL (II) | 151 846.00 | | 151 846.00 | 151 846.00 |
CO Grand total (0 to V) | 2 170 573.00 | 270 000.00 | 1 900 573.00 | 2 170 573.00 |
CU Other investments | 2 018 727.00 | 270 000.00 | 1 748 727.00 | 2 018 727.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 700.00 | 60 700.00 | | 60 700.00 |
DD Legal reserve (1) | 9 000.00 | 9 000.00 | | 9 000.00 |
DG Other reserves | 916 502.00 | 802 606.00 | | 916 502.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 144 887.00 | 113 896.00 | | 144 887.00 |
DL TOTAL (I) | 1 131 089.00 | 986 202.00 | | 1 131 089.00 |
DU Loans and Debts from Credit Institutions (3) | 180 459.00 | 215 585.00 | | 180 459.00 |
DV Miscellaneous Loans and Financial Debts (4) | 564 155.00 | 502 779.00 | | 564 155.00 |
DY Tax and social security liabilities | 24 870.00 | 76 056.00 | | 24 870.00 |
EC TOTAL (IV) | 769 484.00 | 794 420.00 | | 769 484.00 |
EE Grand total (I to V) | 1 900 573.00 | 1 780 621.00 | | 1 900 573.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 492 000.00 | | 492 000.00 | 492 000.00 |
FJ Net sales | 492 000.00 | | 492 000.00 | 492 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 486.00 | |
FR Total operating income (I) | | | 502 486.00 | |
FW Other purchases and external expenses | | | 898.00 | |
FX Taxes, duties, and similar payments | | | 20 621.00 | |
FY Salaries and Wages | | | 401 112.00 | |
FZ Social Security Contributions | | | 33 425.00 | |
GF Total Operating Expenses (II) | | | 456 056.00 | |
GG - OPERATING RESULT (I - II) | | | 46 430.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 85 904.00 | |
GM Reversals of provisions and transfers of expenses | | | 24 000.00 | |
GP Total financial income (V) | | | 109 904.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 4 195.00 | |
GU Total financial expenses (VI) | | | 4 195.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 105 709.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 152 139.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 8.00 | 351.00 | | 8.00 |
HD Total exceptional income (VII) | 8.00 | 351.00 | | 8.00 |
HE Exceptional expenses on management operations | 7.00 | 5.00 | | 7.00 |
HH Total exceptional expenses (VIII) | 7.00 | 5.00 | | 7.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | 348.00 | | 1.00 |
HK Income tax | 7 253.00 | 8 812.00 | | 7 253.00 |
HL TOTAL REVENUE (I + III + V + VII) | 612 398.00 | 597 767.00 | | 612 398.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 467 511.00 | 483 871.00 | | 467 511.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 144 887.00 | 113 896.00 | | 144 887.00 |
| |
| 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 | 2 018 727.00 | | | 2 018 727.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 018 727.00 | |
I4 DECREASES Grand Total | | | 2 018 727.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 018 727.00 | | | 2 018 727.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 294 000.00 | | 24 000.00 | 294 000.00 |
7C Grand total | 294 000.00 | | 24 000.00 | 294 000.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 24 000.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 3 804.00 | 3 804.00 | | 3 804.00 |
8D Social Security and Other Social Organizations | 10 528.00 | 10 528.00 | | 10 528.00 |
VB VAT | 36.00 | 36.00 | | 36.00 |
VH Loans with a maturity of more than one year at origin | 180 459.00 | 35 394.00 | 145 065.00 | 180 459.00 |
VI Group and Associates | 564 155.00 | 564 155.00 | | 564 155.00 |
VK Loans repaid during the year | 35 081.00 | | | 35 081.00 |
VM Income taxes | 2 371.00 | 2 371.00 | | 2 371.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 339.00 | 2 339.00 | | 2 339.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 790.00 | 1 790.00 | | 1 790.00 |
VS Prepaid expenses | 2 387.00 | 2 387.00 | | 2 387.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 583.00 | 6 583.00 | | 6 583.00 |
VW VAT | 8 200.00 | 8 200.00 | | 8 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 769 484.00 | 624 419.00 | 145 065.00 | 769 484.00 |
