| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 504 149.00 | | 1 504 149.00 | 1 504 149.00 |
BX Customers and related accounts | 134 169.00 | | 134 169.00 | 134 169.00 |
BZ Other receivables | 99 973.00 | | 99 973.00 | 99 973.00 |
CF Cash and cash equivalents | 60 182.00 | | 60 182.00 | 60 182.00 |
CJ TOTAL (II) | 294 324.00 | | 294 324.00 | 294 324.00 |
CO Grand total (0 to V) | 1 798 473.00 | | 1 798 473.00 | 1 798 473.00 |
CU Other investments | 1 504 149.00 | | 1 504 149.00 | 1 504 149.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500 000.00 | | | 1 500 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 188 328.00 | | | 188 328.00 |
DK Regulated provisions | 556.00 | | | 556.00 |
DL TOTAL (I) | 1 688 884.00 | | | 1 688 884.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 000.00 | | | 35 000.00 |
DX Trade payables and related accounts | 12 591.00 | | | 12 591.00 |
DY Tax and social security liabilities | 61 999.00 | | | 61 999.00 |
EC TOTAL (IV) | 109 589.00 | | | 109 589.00 |
EE Grand total (I to V) | 1 798 473.00 | | | 1 798 473.00 |
EG Accrued income and payables due within one year | 109 589.00 | | | 109 589.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 218 191.00 | |
FJ Net sales | | | 218 191.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 37 793.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 255 986.00 | |
FW Other purchases and external expenses | | | 13 885.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
FY Salaries and Wages | | | 221 837.00 | |
GF Total Operating Expenses (II) | | | 235 847.00 | |
GG - OPERATING RESULT (I - II) | | | 20 138.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 172 500.00 | |
GL Other interest and similar income | | | 561.00 | |
GP Total financial income (V) | | | 173 061.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 173 061.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 193 199.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 556.00 | | | 556.00 |
HH Total exceptional expenses (VIII) | 556.00 | | | 556.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -556.00 | | | -556.00 |
HK Income tax | 4 315.00 | | | 4 315.00 |
HL TOTAL REVENUE (I + III + V + VII) | 429 046.00 | | | 429 046.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 240 718.00 | | | 240 718.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 188 328.00 | | | 188 328.00 |
| |
| 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 | | | 1 504 149.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 504 149.00 | |
I4 DECREASES Grand Total | | | 1 504 149.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 504 149.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 556.00 | | |
7C Grand total | | 556.00 | | |
UJ - Exceptional | | 556.00 | | |
| |
| 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 | 12 591.00 | 12 591.00 | | 12 591.00 |
8D Social Security and Other Social Organizations | 61 999.00 | 61 999.00 | | 61 999.00 |
UX Other trade receivables | 134 169.00 | 134 169.00 | | 134 169.00 |
VI Group and Associates | 35 000.00 | 35 000.00 | | 35 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 99 973.00 | 99 973.00 | | 99 973.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 234 142.00 | 234 142.00 | | 234 142.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 109 589.00 | 109 589.00 | | 109 589.00 |
