| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 433 872.00 | 5 000.00 | 1 428 872.00 | 1 433 872.00 |
BZ Other receivables | 36 130.00 | | 36 130.00 | 36 130.00 |
CF Cash and cash equivalents | 48 317.00 | | 48 317.00 | 48 317.00 |
CJ TOTAL (II) | 84 447.00 | | 84 447.00 | 84 447.00 |
CO Grand total (0 to V) | 1 518 319.00 | 5 000.00 | 1 513 319.00 | 1 518 319.00 |
CU Other investments | 1 433 872.00 | 5 000.00 | 1 428 872.00 | 1 433 872.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 216.00 | 10 000.00 | | 11 216.00 |
DB Share, merger, contribution premiums, etc. | 245 024.00 | | | 245 024.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 955 857.00 | 969 600.00 | | 955 857.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 67 582.00 | -13 743.00 | | 67 582.00 |
DL TOTAL (I) | 1 280 679.00 | 966 857.00 | | 1 280 679.00 |
DU Loans and Debts from Credit Institutions (3) | 24.00 | 24.00 | | 24.00 |
DV Miscellaneous Loans and Financial Debts (4) | 216 680.00 | 309 038.00 | | 216 680.00 |
DX Trade payables and related accounts | 3 540.00 | 2 268.00 | | 3 540.00 |
DY Tax and social security liabilities | 12 396.00 | 37 817.00 | | 12 396.00 |
EC TOTAL (IV) | 232 640.00 | 349 147.00 | | 232 640.00 |
EE Grand total (I to V) | 1 513 319.00 | 1 316 004.00 | | 1 513 319.00 |
EG Accrued income and payables due within one year | 232 640.00 | 349 147.00 | | 232 640.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 24.00 | 24.00 | | 24.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 000.00 | | 60 000.00 | 60 000.00 |
FJ Net sales | 60 000.00 | | 60 000.00 | 60 000.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 60 002.00 | |
FW Other purchases and external expenses | | | 10 553.00 | |
FX Taxes, duties, and similar payments | | | 946.00 | |
FY Salaries and Wages | | | 41 440.00 | |
FZ Social Security Contributions | | | 15 551.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 68 495.00 | |
GG - OPERATING RESULT (I - II) | | | -8 493.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 76 110.00 | |
GP Total financial income (V) | | | 76 110.00 | |
GR Interest and similar expenses | | | 104.00 | |
GU Total financial expenses (VI) | | | 104.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 76 006.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 67 513.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 69.00 | | | 69.00 |
HD Total exceptional income (VII) | 69.00 | | | 69.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 69.00 | | | 69.00 |
HL TOTAL REVENUE (I + III + V + VII) | 136 181.00 | 107 148.00 | | 136 181.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 68 598.00 | 120 891.00 | | 68 598.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 67 582.00 | -13 743.00 | | 67 582.00 |
| |
| 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 | 1 188 034.00 | | 245 838.00 | 1 188 034.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 433 872.00 | |
I4 DECREASES Grand Total | | | 1 433 872.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 188 034.00 | | 245 838.00 | 1 188 034.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 5 000.00 | | | 5 000.00 |
7C Grand total | 5 000.00 | | | 5 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 3 540.00 | 3 540.00 | | 3 540.00 |
8C Staff and Related Accounts | 1 500.00 | 1 500.00 | | 1 500.00 |
8D Social Security and Other Social Organizations | 9 759.00 | 9 759.00 | | 9 759.00 |
VB VAT | 2 007.00 | | | 2 007.00 |
VC Group and associates | 34 123.00 | | | 34 123.00 |
VG Loans with a maturity of up to one year at origin | 24.00 | 24.00 | | 24.00 |
VI Group and Associates | 216 680.00 | 216 680.00 | | 216 680.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 038.00 | 1 038.00 | | 1 038.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 130.00 | 36 130.00 | | 36 130.00 |
VW VAT | 100.00 | 100.00 | | 100.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 232 640.00 | 232 640.00 | | 232 640.00 |
