| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 439.00 | | 439.00 | 439.00 |
BJ TOTAL (I) | 968 779.00 | | 968 779.00 | 968 779.00 |
BX Customers and related accounts | 77 753.00 | | 77 753.00 | 77 753.00 |
BZ Other receivables | 242 387.00 | | 242 387.00 | 242 387.00 |
CF Cash and cash equivalents | 51 349.00 | | 51 349.00 | 51 349.00 |
CJ TOTAL (II) | 371 490.00 | | 371 490.00 | 371 490.00 |
CO Grand total (0 to V) | 1 340 269.00 | | 1 340 269.00 | 1 340 269.00 |
CS Evaluated investments - equity method | 968 340.00 | | 968 340.00 | 968 340.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 760 000.00 | 760 000.00 | | 760 000.00 |
DD Legal reserve (1) | 29 297.00 | 23 901.00 | | 29 297.00 |
DG Other reserves | 225 844.00 | 193 326.00 | | 225 844.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 533.00 | 107 915.00 | | 34 533.00 |
DL TOTAL (I) | 1 049 675.00 | 1 085 141.00 | | 1 049 675.00 |
DV Miscellaneous Loans and Financial Debts (4) | 152 691.00 | 155 268.00 | | 152 691.00 |
DX Trade payables and related accounts | 3 989.00 | 3 786.00 | | 3 989.00 |
DY Tax and social security liabilities | 133 915.00 | 84 322.00 | | 133 915.00 |
EC TOTAL (IV) | 290 594.00 | 243 376.00 | | 290 594.00 |
EE Grand total (I to V) | 1 340 269.00 | 1 328 517.00 | | 1 340 269.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 316 452.00 | | 316 452.00 | 316 452.00 |
FJ Net sales | 316 452.00 | | 316 452.00 | 316 452.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 316 453.00 | |
FW Other purchases and external expenses | | | 54 693.00 | |
FX Taxes, duties, and similar payments | | | 27 048.00 | |
FY Salaries and Wages | | | 225 600.00 | |
FZ Social Security Contributions | | | 83 445.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 390 787.00 | |
GG - OPERATING RESULT (I - II) | | | -74 334.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GL Other interest and similar income | | | 25.00 | |
GP Total financial income (V) | | | 100 025.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 100 025.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 691.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 24.00 | | |
HH Total exceptional expenses (VIII) | | 24.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -24.00 | | |
HK Income tax | -8 842.00 | -12 845.00 | | -8 842.00 |
HL TOTAL REVENUE (I + III + V + VII) | 416 478.00 | 485 060.00 | | 416 478.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 381 945.00 | 377 145.00 | | 381 945.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 533.00 | 107 915.00 | | 34 533.00 |
| |
| 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 | 968 754.00 | | 25.00 | 968 754.00 |
I3 DECREASES Total Financial Fixed Assets | | | 968 779.00 | |
I4 DECREASES Grand Total | | | 968 779.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 968 754.00 | | 25.00 | 968 754.00 |
| |
| 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 | 3 989.00 | 3 989.00 | | 3 989.00 |
8D Social Security and Other Social Organizations | 133 915.00 | 133 915.00 | | 133 915.00 |
UT Other financial assets | 439.00 | | 439.00 | 439.00 |
UX Other trade receivables | 77 753.00 | 77 753.00 | | 77 753.00 |
VI Group and Associates | 152 691.00 | 152 691.00 | | 152 691.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 242 387.00 | 242 387.00 | | 242 387.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 320 580.00 | 320 141.00 | 439.00 | 320 580.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 290 594.00 | 290 594.00 | | 290 594.00 |
