| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 255 802.00 | | 255 802.00 | 255 802.00 |
BZ Other receivables | 3 034 294.00 | | 3 034 294.00 | 3 034 294.00 |
CF Cash and cash equivalents | 1 801 436.00 | | 1 801 436.00 | 1 801 436.00 |
CJ TOTAL (II) | 4 835 730.00 | | 4 835 730.00 | 4 835 730.00 |
CO Grand total (0 to V) | 5 091 532.00 | | 5 091 532.00 | 5 091 532.00 |
CU Other investments | 255 802.00 | 2.00 | 255 802.00 | 255 802.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 281 500.00 | 281 500.00 | | 281 500.00 |
DD Legal reserve (1) | 28 150.00 | 28 150.00 | | 28 150.00 |
DG Other reserves | 133 001.00 | 4 605.00 | | 133 001.00 |
DH Retained earnings | 1 651 333.00 | 1 651 333.00 | | 1 651 333.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 924 096.00 | 128 396.00 | | 2 924 096.00 |
DL TOTAL (I) | 5 018 080.00 | 2 093 984.00 | | 5 018 080.00 |
DU Loans and Debts from Credit Institutions (3) | 33.00 | 33.00 | | 33.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 403.00 | 36 072.00 | | 7 403.00 |
DX Trade payables and related accounts | 1 584.00 | | | 1 584.00 |
DY Tax and social security liabilities | 59 440.00 | 17 931.00 | | 59 440.00 |
EA Other liabilities | 4 992.00 | 6 360.00 | | 4 992.00 |
EC TOTAL (IV) | 73 452.00 | 60 396.00 | | 73 452.00 |
EE Grand total (I to V) | 5 091 532.00 | 2 154 380.00 | | 5 091 532.00 |
EG Accrued income and payables due within one year | 73 452.00 | 60 396.00 | | 73 452.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 33.00 | 33.00 | | 33.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 60 003.00 | |
FR Total operating income (I) | | | 60 003.00 | |
FW Other purchases and external expenses | | | 27 381.00 | |
FX Taxes, duties, and similar payments | | | -874.00 | |
FY Salaries and Wages | | | 12 945.00 | |
FZ Social Security Contributions | | | 5 050.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 44 503.00 | |
GG - OPERATING RESULT (I - II) | | | 15 500.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 674 378.00 | |
GP Total financial income (V) | | | 1 674 378.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 674 378.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 689 878.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 42.00 | | | 42.00 |
HB Exceptional income from capital transactions | 1 333 809.00 | | | 1 333 809.00 |
HD Total exceptional income (VII) | 1 333 851.00 | | | 1 333 851.00 |
HF Exceptional expenses on capital transactions | 31 500.00 | | | 31 500.00 |
HH Total exceptional expenses (VIII) | 31 500.00 | | | 31 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 302 351.00 | | | 1 302 351.00 |
HK Income tax | 68 133.00 | 11 148.00 | | 68 133.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 068 232.00 | 165 340.00 | | 3 068 232.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 144 136.00 | 36 944.00 | | 144 136.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 924 096.00 | 128 396.00 | | 2 924 096.00 |
| |
| 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 | 1 584.00 | 1 584.00 | | 1 584.00 |
8C Staff and Related Accounts | 1 314.00 | 1 314.00 | | 1 314.00 |
8D Social Security and Other Social Organizations | 907.00 | 907.00 | | 907.00 |
8E Income Taxes | 56 985.00 | 56 985.00 | | 56 985.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 992.00 | 4 992.00 | | 4 992.00 |
VC Group and associates | 2 166 887.00 | 2 166 887.00 | | 2 166 887.00 |
VG Loans with a maturity of up to one year at origin | 33.00 | 33.00 | | 33.00 |
VI Group and Associates | 7 403.00 | 7 403.00 | | 7 403.00 |
VQ Other Taxes, Duties, and Similar Debts | 235.00 | 235.00 | | 235.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 867 407.00 | 867 407.00 | | 867 407.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 034 294.00 | 3 034 294.00 | | 3 034 294.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 73 452.00 | 73 452.00 | | 73 452.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
