| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 694 886.00 | | 694 886.00 | 694 886.00 |
BX Customers and related accounts | 108 480.00 | | 108 480.00 | 108 480.00 |
BZ Other receivables | 426.00 | | 426.00 | 426.00 |
CF Cash and cash equivalents | 307 992.00 | | 307 992.00 | 307 992.00 |
CJ TOTAL (II) | 416 898.00 | | 416 898.00 | 416 898.00 |
CO Grand total (0 to V) | 1 111 785.00 | | 1 111 785.00 | 1 111 785.00 |
CS Evaluated investments - equity method | 694 736.00 | | 694 736.00 | 694 736.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 305 280.00 | 305 280.00 | | 305 280.00 |
DD Legal reserve (1) | 30 528.00 | 10 528.00 | | 30 528.00 |
DG Other reserves | 577 356.00 | 509 775.00 | | 577 356.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 124 861.00 | 117 581.00 | | 124 861.00 |
DL TOTAL (I) | 1 038 024.00 | 943 164.00 | | 1 038 024.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 879.00 | 11 170.00 | | 23 879.00 |
DX Trade payables and related accounts | 1 222.00 | 1 184.00 | | 1 222.00 |
DY Tax and social security liabilities | 48 638.00 | 44 762.00 | | 48 638.00 |
EA Other liabilities | 23.00 | 28.00 | | 23.00 |
EC TOTAL (IV) | 73 761.00 | 57 145.00 | | 73 761.00 |
EE Grand total (I to V) | 1 111 785.00 | 1 000 308.00 | | 1 111 785.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 222 400.00 | | 222 400.00 | 222 400.00 |
FJ Net sales | 222 400.00 | | 222 400.00 | 222 400.00 |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 222 413.00 | |
FW Other purchases and external expenses | | | 5 158.00 | |
FX Taxes, duties, and similar payments | | | 11 679.00 | |
FY Salaries and Wages | | | 125 542.00 | |
FZ Social Security Contributions | | | 49 903.00 | |
GF Total Operating Expenses (II) | | | 192 282.00 | |
GG - OPERATING RESULT (I - II) | | | 30 131.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 100 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 130 131.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 270.00 | 3 985.00 | | 5 270.00 |
HL TOTAL REVENUE (I + III + V + VII) | 322 413.00 | 303 212.00 | | 322 413.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 197 552.00 | 185 631.00 | | 197 552.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 124 861.00 | 117 581.00 | | 124 861.00 |
| |
| 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 | 694 887.00 | | | 694 887.00 |
I3 DECREASES Total Financial Fixed Assets | | | 694 886.00 | |
I4 DECREASES Grand Total | | | 694 886.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 694 886.00 | | | 694 886.00 |
| |
| 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 | 1 222.00 | 1 222.00 | | 1 222.00 |
8D Social Security and Other Social Organizations | 48 638.00 | 34 874.00 | 13 764.00 | 48 638.00 |
8K Other liabilities (including liabilities related to repo transactions) | 23 901.00 | 23 901.00 | | 23 901.00 |
UX Other trade receivables | 108 480.00 | 108 480.00 | | 108 480.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 427.00 | 427.00 | | 427.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 108 907.00 | 108 907.00 | | 108 907.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 73 761.00 | 59 997.00 | 13 764.00 | 73 761.00 |
