| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 400.00 | | 400.00 | 400.00 |
BJ TOTAL (I) | 804 610.00 | | 804 610.00 | 804 610.00 |
BX Customers and related accounts | 59 410.00 | | 59 410.00 | 59 410.00 |
BZ Other receivables | 87 909.00 | | 87 909.00 | 87 909.00 |
CF Cash and cash equivalents | 101 507.00 | | 101 507.00 | 101 507.00 |
CH Prepaid expenses | 1 274.00 | | 1 274.00 | 1 274.00 |
CJ TOTAL (II) | 250 100.00 | | 250 100.00 | 250 100.00 |
CO Grand total (0 to V) | 1 054 710.00 | | 1 054 710.00 | 1 054 710.00 |
CU Other investments | 804 210.00 | | 804 210.00 | 804 210.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 496 000.00 | 496 000.00 | | 496 000.00 |
DD Legal reserve (1) | 19 176.00 | 16 814.00 | | 19 176.00 |
DG Other reserves | 297 322.00 | 301 454.00 | | 297 322.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 86 179.00 | 47 230.00 | | 86 179.00 |
DL TOTAL (I) | 898 677.00 | 861 499.00 | | 898 677.00 |
DV Miscellaneous Loans and Financial Debts (4) | 36 652.00 | 68 141.00 | | 36 652.00 |
DX Trade payables and related accounts | 11 775.00 | 4 586.00 | | 11 775.00 |
DY Tax and social security liabilities | 107 606.00 | 116 428.00 | | 107 606.00 |
EA Other liabilities | | 19 612.00 | | |
EC TOTAL (IV) | 156 032.00 | 208 767.00 | | 156 032.00 |
EE Grand total (I to V) | 1 054 710.00 | 1 070 266.00 | | 1 054 710.00 |
EG Accrued income and payables due within one year | 156 032.00 | 208 767.00 | | 156 032.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 319 508.00 | |
FJ Net sales | | | 319 508.00 | |
FO Operating subsidies | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 319 509.00 | |
FW Other purchases and external expenses | | | 13 423.00 | |
FY Salaries and Wages | | | 174 000.00 | |
FZ Social Security Contributions | | | 103 038.00 | |
GE Other Expenses | | | 399.00 | |
GF Total Operating Expenses (II) | | | 290 860.00 | |
GG - OPERATING RESULT (I - II) | | | 28 648.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 61 000.00 | |
GL Other interest and similar income | | | 72.00 | |
GP Total financial income (V) | | | 61 072.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 61 072.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 89 721.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 542.00 | 2 323.00 | | 3 542.00 |
HL TOTAL REVENUE (I + III + V + VII) | 380 581.00 | 303 298.00 | | 380 581.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 294 402.00 | 256 068.00 | | 294 402.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 86 179.00 | 47 230.00 | | 86 179.00 |
| |
| 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 | 804 610.00 | | | 804 610.00 |
I3 DECREASES Total Financial Fixed Assets | | | 804 610.00 | |
I4 DECREASES Grand Total | | | 804 610.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 804 610.00 | | | 804 610.00 |
| |
| 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 | 11 775.00 | 11 775.00 | | 11 775.00 |
8D Social Security and Other Social Organizations | 107 606.00 | 107 606.00 | | 107 606.00 |
8K Other liabilities (including liabilities related to repo transactions) | 36 652.00 | 36 652.00 | | 36 652.00 |
UL Receivables related to investments | 400.00 | | 400.00 | 400.00 |
UX Other trade receivables | 59 410.00 | 59 410.00 | | 59 410.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 87 909.00 | 87 909.00 | | 87 909.00 |
VS Prepaid expenses | 1 274.00 | 1 274.00 | | 1 274.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 148 992.00 | 148 592.00 | 400.00 | 148 992.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 156 032.00 | 156 032.00 | | 156 032.00 |
