| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 76.00 | | 76.00 | 76.00 |
BF Loans | 90 479.00 | | 90 479.00 | 90 479.00 |
BH Other financial assets | 47 216.00 | | 47 216.00 | 47 216.00 |
BJ TOTAL (I) | 1 297 664.00 | | 1 297 664.00 | 1 297 664.00 |
BX Customers and related accounts | 196 800.00 | | 196 800.00 | 196 800.00 |
BZ Other receivables | 8 283.00 | | 8 283.00 | 8 283.00 |
CF Cash and cash equivalents | 3 196.00 | | 3 196.00 | 3 196.00 |
CJ TOTAL (II) | 208 280.00 | | 208 280.00 | 208 280.00 |
CO Grand total (0 to V) | 1 505 944.00 | | 1 505 944.00 | 1 505 944.00 |
CU Other investments | 1 159 892.00 | | 1 159 892.00 | 1 159 892.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 176 993.00 | | | 176 993.00 |
DB Share, merger, contribution premiums, etc. | 727 302.00 | | | 727 302.00 |
DD Legal reserve (1) | 17 700.00 | | | 17 700.00 |
DH Retained earnings | 243 747.00 | | | 243 747.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 562.00 | | | 562.00 |
DL TOTAL (I) | 1 166 306.00 | | | 1 166 306.00 |
DV Miscellaneous Loans and Financial Debts (4) | 256 631.00 | | | 256 631.00 |
DX Trade payables and related accounts | 7 140.00 | | | 7 140.00 |
DY Tax and social security liabilities | 65 867.00 | | | 65 867.00 |
EA Other liabilities | 10 000.00 | | | 10 000.00 |
EC TOTAL (IV) | 339 638.00 | | | 339 638.00 |
EE Grand total (I to V) | 1 505 944.00 | | | 1 505 944.00 |
EG Accrued income and payables due within one year | 339 638.00 | | | 339 638.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 164 000.00 | | 164 000.00 | 164 000.00 |
FJ Net sales | 164 000.00 | | 164 000.00 | 164 000.00 |
FR Total operating income (I) | | | 164 000.00 | |
FW Other purchases and external expenses | | | 12 187.00 | |
FX Taxes, duties, and similar payments | | | 1 967.00 | |
FY Salaries and Wages | | | 106 867.00 | |
FZ Social Security Contributions | | | 42 878.00 | |
GF Total Operating Expenses (II) | | | 163 900.00 | |
GG - OPERATING RESULT (I - II) | | | 99.00 | |
GK Income from other securities and fixed asset receivables | | | 3 463.00 | |
GP Total financial income (V) | | | 3 463.00 | |
GR Interest and similar expenses | | | 3 000.00 | |
GU Total financial expenses (VI) | | | 3 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 463.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 562.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 167 463.00 | | | 167 463.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 166 900.00 | | | 166 900.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 562.00 | | | 562.00 |
| |
| 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 | 1 294 201.00 | | 3 463.00 | 1 294 201.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 297 664.00 | |
I4 DECREASES Grand Total | | | 1 297 664.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 294 201.00 | | 3 463.00 | 1 294 201.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 256 631.00 | 256 631.00 | | 256 631.00 |
8B Suppliers and Related Accounts | 7 140.00 | 7 140.00 | | 7 140.00 |
8C Staff and Related Accounts | 10 501.00 | 10 501.00 | | 10 501.00 |
8D Social Security and Other Social Organizations | 21 223.00 | 21 223.00 | | 21 223.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 000.00 | 10 000.00 | | 10 000.00 |
UP Loans | 90 479.00 | | 90 479.00 | 90 479.00 |
UT Other financial assets | 47 216.00 | | 47 216.00 | 47 216.00 |
UX Other trade receivables | 196 800.00 | 196 800.00 | | 196 800.00 |
VB VAT | 2 044.00 | 2 044.00 | | 2 044.00 |
VM Income taxes | 6 239.00 | 6 239.00 | | 6 239.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 279.00 | 1 279.00 | | 1 279.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 342 779.00 | 205 083.00 | 137 695.00 | 342 779.00 |
VW VAT | 32 864.00 | 32 864.00 | | 32 864.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 339 638.00 | 339 638.00 | | 339 638.00 |
