| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 11 247.00 | 11 247.00 | | 11 247.00 |
BF Loans | 4 729 999.00 | | 4 729 999.00 | 4 729 999.00 |
BJ TOTAL (I) | 4 741 246.00 | 11 247.00 | 4 729 999.00 | 4 741 246.00 |
BZ Other receivables | 1 066 108.00 | | 1 066 108.00 | 1 066 108.00 |
CF Cash and cash equivalents | 52.00 | | 52.00 | 52.00 |
CJ TOTAL (II) | 1 066 160.00 | | 1 066 160.00 | 1 066 160.00 |
CO Grand total (0 to V) | 5 807 406.00 | 11 247.00 | 5 796 159.00 | 5 807 406.00 |
CP Shares due in less than one year | 4 729 999.00 | | | 4 729 999.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 750 000.00 | 750 000.00 | | 750 000.00 |
DD Legal reserve (1) | 75 000.00 | 75 000.00 | | 75 000.00 |
DH Retained earnings | 3 368 654.00 | 3 327 313.00 | | 3 368 654.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 856.00 | 41 341.00 | | 47 856.00 |
DL TOTAL (I) | 4 241 510.00 | 4 193 654.00 | | 4 241 510.00 |
DU Loans and Debts from Credit Institutions (3) | 326 305.00 | 330 463.00 | | 326 305.00 |
DX Trade payables and related accounts | 7 650.00 | 9 585.00 | | 7 650.00 |
DY Tax and social security liabilities | 1 220 694.00 | 1 217 203.00 | | 1 220 694.00 |
EC TOTAL (IV) | 1 554 649.00 | 1 557 251.00 | | 1 554 649.00 |
EE Grand total (I to V) | 5 796 159.00 | 5 750 905.00 | | 5 796 159.00 |
EG Accrued income and payables due within one year | 1 554 649.00 | 1 557 251.00 | | 1 554 649.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 4 171.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 216.00 | |
FZ Social Security Contributions | | | 7.00 | |
GF Total Operating Expenses (II) | | | 10 216.00 | |
GG - OPERATING RESULT (I - II) | | | -10 216.00 | |
GK Income from other securities and fixed asset receivables | | | 64 030.00 | |
GL Other interest and similar income | | | 5 097.00 | |
GP Total financial income (V) | | | 69 127.00 | |
GQ Financial allocations to depreciation and provisions | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 69 127.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 58 911.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 673.00 | | | 673.00 |
HD Total exceptional income (VII) | 673.00 | | | 673.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 673.00 | | | 673.00 |
HK Income tax | 11 728.00 | 16 077.00 | | 11 728.00 |
HL TOTAL REVENUE (I + III + V + VII) | 69 800.00 | 69 034.00 | | 69 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 944.00 | 27 693.00 | | 21 944.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 856.00 | 41 341.00 | | 47 856.00 |
| |
| 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 | 4 741 246.00 | | | 4 741 246.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 729 999.00 | |
I4 DECREASES Grand Total | | | 4 741 246.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 247.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 247.00 | | | 11 247.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 729 999.00 | | | 4 729 999.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 247.00 | | | 11 247.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 247.00 | | | 11 247.00 |
