| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 264 438.00 | | 1 264 438.00 | 1 264 438.00 |
BX Customers and related accounts | 131 071.00 | | 131 071.00 | 131 071.00 |
BZ Other receivables | 811.00 | | 811.00 | 811.00 |
CF Cash and cash equivalents | 49 423.00 | | 49 423.00 | 49 423.00 |
CH Prepaid expenses | 2 825.00 | | 2 825.00 | 2 825.00 |
CJ TOTAL (II) | 184 130.00 | | 184 130.00 | 184 130.00 |
CO Grand total (0 to V) | 1 448 568.00 | | 1 448 568.00 | 1 448 568.00 |
CS Evaluated investments - equity method | 1 264 438.00 | | 1 264 438.00 | 1 264 438.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 341 300.00 | 341 300.00 | | 341 300.00 |
DD Legal reserve (1) | 34 130.00 | 34 130.00 | | 34 130.00 |
DG Other reserves | 885 195.00 | 879 082.00 | | 885 195.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 140 187.00 | 40 114.00 | | 140 187.00 |
DL TOTAL (I) | 1 400 812.00 | 1 294 625.00 | | 1 400 812.00 |
DX Trade payables and related accounts | 3 044.00 | 1 857.00 | | 3 044.00 |
DY Tax and social security liabilities | 44 712.00 | 59 987.00 | | 44 712.00 |
EC TOTAL (IV) | 47 756.00 | 61 844.00 | | 47 756.00 |
EE Grand total (I to V) | 1 448 568.00 | 1 356 470.00 | | 1 448 568.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 181 844.00 | |
FJ Net sales | | | 181 844.00 | |
FR Total operating income (I) | | | 181 844.00 | |
FW Other purchases and external expenses | | | 4 186.00 | |
FX Taxes, duties, and similar payments | | | 518.00 | |
FY Salaries and Wages | | | 112 698.00 | |
FZ Social Security Contributions | | | 49 526.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 166 928.00 | |
GG - OPERATING RESULT (I - II) | | | 14 916.00 | |
GH Attributed profit or transferred loss (III) | | | 29 821.00 | |
GP Total financial income (V) | | | 105 776.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 105 776.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 150 514.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 10 327.00 | 8 716.00 | | 10 327.00 |
HL TOTAL REVENUE (I + III + V + VII) | 317 441.00 | 210 102.00 | | 317 441.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 177 254.00 | 169 988.00 | | 177 254.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 140 187.00 | 40 114.00 | | 140 187.00 |
| |
| 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 | 1 228 841.00 | | 75 597.00 | 1 228 841.00 |
I3 DECREASES Total Financial Fixed Assets | | 40 000.00 | 1 264 438.00 | |
I4 DECREASES Grand Total | | 40 000.00 | 1 264 438.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 228 841.00 | | 75 597.00 | 1 228 841.00 |
| |
| 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 | 3 044.00 | 3 044.00 | | 3 044.00 |
8D Social Security and Other Social Organizations | 44 712.00 | 44 712.00 | | 44 712.00 |
UL Receivables related to investments | 463 578.00 | | 463 578.00 | 463 578.00 |
UX Other trade receivables | 131 071.00 | 131 071.00 | | 131 071.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 811.00 | 811.00 | | 811.00 |
VS Prepaid expenses | 2 825.00 | 2 825.00 | | 2 825.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 598 285.00 | 134 706.00 | 463 578.00 | 598 285.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 47 756.00 | 47 756.00 | | 47 756.00 |
