| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 881 358.00 | | 881 358.00 | 881 358.00 |
BX Customers and related accounts | 84 000.00 | | 84 000.00 | 84 000.00 |
BZ Other receivables | 217 560.00 | | 217 560.00 | 217 560.00 |
CD Marketable securities | 40 000.00 | | 40 000.00 | 40 000.00 |
CF Cash and cash equivalents | 19 529.00 | | 19 529.00 | 19 529.00 |
CH Prepaid expenses | 42.00 | | 42.00 | 42.00 |
CJ TOTAL (II) | 361 131.00 | | 361 131.00 | 361 131.00 |
CO Grand total (0 to V) | 1 242 489.00 | | 1 242 489.00 | 1 242 489.00 |
CU Other investments | 881 358.00 | | 881 358.00 | 881 358.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 520 000.00 | 520 000.00 | | 520 000.00 |
DD Legal reserve (1) | 35 292.00 | 25 798.00 | | 35 292.00 |
DG Other reserves | 337 882.00 | 197 491.00 | | 337 882.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 97 921.00 | 189 884.00 | | 97 921.00 |
DK Regulated provisions | 16 240.00 | 16 240.00 | | 16 240.00 |
DL TOTAL (I) | 1 007 335.00 | 949 414.00 | | 1 007 335.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 450.00 | | | 8 450.00 |
DX Trade payables and related accounts | 1 856.00 | 1 840.00 | | 1 856.00 |
DY Tax and social security liabilities | 89 949.00 | 78 444.00 | | 89 949.00 |
EA Other liabilities | 134 898.00 | 136 795.00 | | 134 898.00 |
EC TOTAL (IV) | 235 154.00 | 217 079.00 | | 235 154.00 |
EE Grand total (I to V) | 1 242 489.00 | 1 166 493.00 | | 1 242 489.00 |
EI Including equity loans | 8 450.00 | | | 8 450.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 430 000.00 | | 430 000.00 | 430 000.00 |
FJ Net sales | 430 000.00 | | 430 000.00 | 430 000.00 |
FR Total operating income (I) | | | 430 000.00 | |
FW Other purchases and external expenses | | | 109 537.00 | |
FX Taxes, duties, and similar payments | | | 22 739.00 | |
FY Salaries and Wages | | | 192 000.00 | |
FZ Social Security Contributions | | | 101 701.00 | |
GF Total Operating Expenses (II) | | | 425 978.00 | |
GG - OPERATING RESULT (I - II) | | | 4 022.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 90 000.00 | |
GL Other interest and similar income | | | 447.00 | |
GP Total financial income (V) | | | 90 447.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 90 447.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 94 469.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 452.00 | -414.00 | | -3 452.00 |
HL TOTAL REVENUE (I + III + V + VII) | 520 447.00 | 606 268.00 | | 520 447.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 422 526.00 | 416 383.00 | | 422 526.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 97 921.00 | 189 884.00 | | 97 921.00 |
| |
| 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 | 881 204.00 | | 154.00 | 881 204.00 |
I3 DECREASES Total Financial Fixed Assets | | | 881 358.00 | |
I4 DECREASES Grand Total | | | 881 358.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 881 204.00 | | 154.00 | 881 204.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 16 240.00 | | | 16 240.00 |
7C Grand total | 16 240.00 | | | 16 240.00 |
| |
| 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 | 1 856.00 | 1 856.00 | | 1 856.00 |
8D Social Security and Other Social Organizations | 69 319.00 | 69 319.00 | | 69 319.00 |
8K Other liabilities (including liabilities related to repo transactions) | 134 898.00 | 134 898.00 | | 134 898.00 |
UX Other trade receivables | 84 000.00 | 84 000.00 | | 84 000.00 |
VB VAT | 448.00 | 448.00 | | 448.00 |
VC Group and associates | 214 717.00 | 214 717.00 | | 214 717.00 |
VI Group and Associates | 8 450.00 | 8 450.00 | | 8 450.00 |
VM Income taxes | 1 784.00 | 1 784.00 | | 1 784.00 |
VQ Other Taxes, Duties, and Similar Debts | 691.00 | 691.00 | | 691.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 610.00 | 610.00 | | 610.00 |
VS Prepaid expenses | 42.00 | 42.00 | | 42.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 301 602.00 | 301 602.00 | | 301 602.00 |
VW VAT | 19 939.00 | 19 939.00 | | 19 939.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 235 154.00 | 235 154.00 | | 235 154.00 |
