| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 20.00 | | 20.00 | 20.00 |
BJ TOTAL (I) | 687 663.00 | 189 909.00 | 497 754.00 | 687 663.00 |
BZ Other receivables | 734 611.00 | | 734 611.00 | 734 611.00 |
CF Cash and cash equivalents | 238 535.00 | | 238 535.00 | 238 535.00 |
CJ TOTAL (II) | 973 146.00 | | 973 146.00 | 973 146.00 |
CO Grand total (0 to V) | 1 660 809.00 | 189 909.00 | 1 470 900.00 | 1 660 809.00 |
CU Other investments | 687 643.00 | 189 909.00 | 497 734.00 | 687 643.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 000.00 | 11 000.00 | | 11 000.00 |
DD Legal reserve (1) | 1 100.00 | 1 100.00 | | 1 100.00 |
DG Other reserves | 759 080.00 | 973 998.00 | | 759 080.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 509 295.00 | -57 838.00 | | 509 295.00 |
DL TOTAL (I) | 1 280 475.00 | 928 260.00 | | 1 280 475.00 |
DU Loans and Debts from Credit Institutions (3) | 39.00 | 39.00 | | 39.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 396.00 | 163 287.00 | | 4 396.00 |
DX Trade payables and related accounts | 638.00 | 1 839.00 | | 638.00 |
DY Tax and social security liabilities | 185 351.00 | | | 185 351.00 |
EC TOTAL (IV) | 190 425.00 | 165 165.00 | | 190 425.00 |
EE Grand total (I to V) | 1 470 900.00 | 1 093 425.00 | | 1 470 900.00 |
EI Including equity loans | 4 396.00 | | | 4 396.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 116 046.00 | |
GF Total Operating Expenses (II) | | | 116 046.00 | |
GG - OPERATING RESULT (I - II) | | | -116 046.00 | |
GH Attributed profit or transferred loss (III) | | | 882 969.00 | |
GU Total financial expenses (VI) | | | 65 596.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -65 596.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 701 326.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 192 031.00 | 6 679.00 | | 192 031.00 |
HL TOTAL REVENUE (I + III + V + VII) | 882 969.00 | 79 570.00 | | 882 969.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 373 673.00 | 137 408.00 | | 373 673.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 509 295.00 | -57 838.00 | | 509 295.00 |
| |
| 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 | 687 663.00 | | | 687 663.00 |
I3 DECREASES Total Financial Fixed Assets | | | 687 663.00 | |
I4 DECREASES Grand Total | | | 687 663.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 687 663.00 | | | 687 663.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 124 312.00 | 65 596.00 | | 124 312.00 |
7C Grand total | 124 312.00 | 65 596.00 | | 124 312.00 |
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 | 638.00 | 638.00 | | 638.00 |
8E Income Taxes | 185 351.00 | 185 351.00 | | 185 351.00 |
UT Other financial assets | 20.00 | | 20.00 | 20.00 |
VC Group and associates | 734 611.00 | 734 611.00 | | 734 611.00 |
VH Loans with a maturity of more than one year at origin | 39.00 | 39.00 | | 39.00 |
VI Group and Associates | 4 396.00 | 4 396.00 | | 4 396.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 734 631.00 | 734 611.00 | 20.00 | 734 631.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 190 425.00 | 190 425.00 | | 190 425.00 |
