| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 501 973.00 | | 1 501 973.00 | 1 501 973.00 |
BX Customers and related accounts | 22 680.00 | | 22 680.00 | 22 680.00 |
BZ Other receivables | 650 379.00 | 90 964.00 | 559 415.00 | 650 379.00 |
CF Cash and cash equivalents | 64 437.00 | | 64 437.00 | 64 437.00 |
CJ TOTAL (II) | 737 496.00 | 90 964.00 | 646 532.00 | 737 496.00 |
CO Grand total (0 to V) | 2 239 469.00 | 90 964.00 | 2 148 505.00 | 2 239 469.00 |
CU Other investments | 1 501 973.00 | | 1 501 973.00 | 1 501 973.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DB Share, merger, contribution premiums, etc. | -12 121.00 | -12 121.00 | | -12 121.00 |
DD Legal reserve (1) | 7 791.00 | 7 791.00 | | 7 791.00 |
DG Other reserves | 506 621.00 | 425 409.00 | | 506 621.00 |
DH Retained earnings | 212 639.00 | 212 639.00 | | 212 639.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 167 179.00 | 81 212.00 | | 167 179.00 |
DL TOTAL (I) | 1 082 109.00 | 914 929.00 | | 1 082 109.00 |
DU Loans and Debts from Credit Institutions (3) | 1 012 939.00 | 1 136 654.00 | | 1 012 939.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 437.00 | 12 625.00 | | 7 437.00 |
DX Trade payables and related accounts | 2 137.00 | 2 145.00 | | 2 137.00 |
DY Tax and social security liabilities | 43 883.00 | 34 859.00 | | 43 883.00 |
EC TOTAL (IV) | 1 066 396.00 | 1 186 283.00 | | 1 066 396.00 |
EE Grand total (I to V) | 2 148 505.00 | 2 101 212.00 | | 2 148 505.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 220 000.00 | | 220 000.00 | 220 000.00 |
FJ Net sales | 220 000.00 | | 220 000.00 | 220 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 200.00 | |
FR Total operating income (I) | | | 224 200.00 | |
FW Other purchases and external expenses | | | 40 200.00 | |
FX Taxes, duties, and similar payments | | | 358.00 | |
FY Salaries and Wages | | | 34 200.00 | |
FZ Social Security Contributions | | | 18 977.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 93 736.00 | |
GG - OPERATING RESULT (I - II) | | | 130 464.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 102 531.00 | |
GP Total financial income (V) | | | 102 531.00 | |
GR Interest and similar expenses | | | 11 450.00 | |
GU Total financial expenses (VI) | | | 11 450.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 91 080.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 221 544.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 531.00 | | |
HD Total exceptional income (VII) | | 531.00 | | |
HE Exceptional expenses on management operations | 25.00 | | | 25.00 |
HH Total exceptional expenses (VIII) | 25.00 | | | 25.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -25.00 | 531.00 | | -25.00 |
HK Income tax | 54 340.00 | 24 700.00 | | 54 340.00 |
HL TOTAL REVENUE (I + III + V + VII) | 326 731.00 | 206 498.00 | | 326 731.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 159 551.00 | 125 286.00 | | 159 551.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 167 179.00 | 81 212.00 | | 167 179.00 |
HP References: Equipment leasing | 26 193.00 | 26 193.00 | | 26 193.00 |
| |
| 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 | 1 501 973.00 | | | 1 501 973.00 |
I3 DECREASES Total Financial Fixed Assets | | 200 000.00 | 1 501 973.00 | |
I4 DECREASES Grand Total | | 200 000.00 | 1 501 973.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 501 973.00 | | | 1 501 973.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 90 964.00 | | | 90 964.00 |
7B Total provisions for depreciation | 90 964.00 | | | 90 964.00 |
7C Grand total | 90 964.00 | | | 90 964.00 |
| |
| 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 | 2 137.00 | 2 137.00 | | 2 137.00 |
8D Social Security and Other Social Organizations | 43 883.00 | 43 883.00 | | 43 883.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 437.00 | 7 437.00 | | 7 437.00 |
UX Other trade receivables | 22 680.00 | 22 680.00 | | 22 680.00 |
VH Loans with a maturity of more than one year at origin | 1 012 939.00 | 4 377.00 | | 1 012 939.00 |
VK Loans repaid during the year | 123 662.00 | | | 123 662.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 650 379.00 | 650 379.00 | | 650 379.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 673 059.00 | 673 059.00 | | 673 059.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 066 396.00 | 57 834.00 | | 1 066 396.00 |
