| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 526 684.00 | | 2 526 684.00 | 2 526 684.00 |
BZ Other receivables | 499 116.00 | | 499 116.00 | 499 116.00 |
CF Cash and cash equivalents | 32 037.00 | | 32 037.00 | 32 037.00 |
CJ TOTAL (II) | 531 154.00 | | 531 154.00 | 531 154.00 |
CO Grand total (0 to V) | 3 057 838.00 | | 3 057 838.00 | 3 057 838.00 |
CU Other investments | 2 526 684.00 | | 2 526 684.00 | 2 526 684.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DD Legal reserve (1) | 25 000.00 | 25 000.00 | | 25 000.00 |
DG Other reserves | 2 387 867.00 | 2 110 783.00 | | 2 387 867.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 172 264.00 | 302 084.00 | | 172 264.00 |
DK Regulated provisions | 29 599.00 | 29 599.00 | | 29 599.00 |
DL TOTAL (I) | 2 864 729.00 | 2 717 466.00 | | 2 864 729.00 |
DU Loans and Debts from Credit Institutions (3) | 119 975.00 | 277 645.00 | | 119 975.00 |
DV Miscellaneous Loans and Financial Debts (4) | 54 181.00 | 323.00 | | 54 181.00 |
DX Trade payables and related accounts | 5 622.00 | 4 872.00 | | 5 622.00 |
DY Tax and social security liabilities | 13 330.00 | 34 888.00 | | 13 330.00 |
EC TOTAL (IV) | 193 108.00 | 317 728.00 | | 193 108.00 |
EE Grand total (I to V) | 3 057 838.00 | 3 035 194.00 | | 3 057 838.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 208 000.00 | | 208 000.00 | 208 000.00 |
FJ Net sales | 208 000.00 | | 208 000.00 | 208 000.00 |
FQ Other income | | | 189.00 | |
FR Total operating income (I) | | | 208 189.00 | |
FW Other purchases and external expenses | | | 8 012.00 | |
FX Taxes, duties, and similar payments | | | 23 383.00 | |
FY Salaries and Wages | | | 215 557.00 | |
GE Other Expenses | | | 70.00 | |
GF Total Operating Expenses (II) | | | 247 022.00 | |
GG - OPERATING RESULT (I - II) | | | -38 833.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 199 886.00 | |
GL Other interest and similar income | | | 5 278.00 | |
GP Total financial income (V) | | | 205 164.00 | |
GR Interest and similar expenses | | | 3 306.00 | |
GU Total financial expenses (VI) | | | 3 306.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 201 857.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 163 025.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 033.00 | | |
HH Total exceptional expenses (VIII) | | 1 033.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 033.00 | | |
HK Income tax | -9 239.00 | | | -9 239.00 |
HL TOTAL REVENUE (I + III + V + VII) | 413 353.00 | 511 242.00 | | 413 353.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 241 089.00 | 209 158.00 | | 241 089.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 172 264.00 | 302 084.00 | | 172 264.00 |
| |
| 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 | 2 526 684.00 | | | 2 526 684.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 526 684.00 | |
I4 DECREASES Grand Total | | | 2 526 684.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 526 684.00 | | | 2 526 684.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 29 599.00 | | | 29 599.00 |
7C Grand total | 29 599.00 | | | 29 599.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 54 181.00 | 54 181.00 | | 54 181.00 |
8B Suppliers and Related Accounts | 5 622.00 | 5 622.00 | | 5 622.00 |
8D Social Security and Other Social Organizations | 13 330.00 | 13 330.00 | | 13 330.00 |
VG Loans with a maturity of up to one year at origin | 119 975.00 | 119 975.00 | | 119 975.00 |
VS Prepaid expenses | 499 117.00 | 499 117.00 | | 499 117.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 499 117.00 | 499 117.00 | | 499 117.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 193 108.00 | 193 108.00 | | 193 108.00 |
