| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 32 560.00 | | 32 560.00 | 32 560.00 |
BD Other fixed assets | 200 000.00 | | 200 000.00 | 200 000.00 |
BJ TOTAL (I) | 1 074 160.00 | | 1 074 160.00 | 1 074 160.00 |
BX Customers and related accounts | 63 212.00 | | 63 212.00 | 63 212.00 |
BZ Other receivables | 463 705.00 | | 463 705.00 | 463 705.00 |
CF Cash and cash equivalents | 122 710.00 | | 122 710.00 | 122 710.00 |
CJ TOTAL (II) | 649 627.00 | | 649 627.00 | 649 627.00 |
CO Grand total (0 to V) | 1 723 787.00 | | 1 723 787.00 | 1 723 787.00 |
CU Other investments | 841 600.00 | | 841 600.00 | 841 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 701 510.00 | 701 510.00 | | 701 510.00 |
DD Legal reserve (1) | 70 151.00 | 70 151.00 | | 70 151.00 |
DF Regulated reserves (1) | 347 392.00 | 290 431.00 | | 347 392.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 105 371.00 | 56 962.00 | | 105 371.00 |
DL TOTAL (I) | 1 224 424.00 | 1 119 053.00 | | 1 224 424.00 |
DU Loans and Debts from Credit Institutions (3) | 385.00 | 144.00 | | 385.00 |
DV Miscellaneous Loans and Financial Debts (4) | 434 100.00 | 509 396.00 | | 434 100.00 |
DX Trade payables and related accounts | 2 515.00 | 3 778.00 | | 2 515.00 |
DY Tax and social security liabilities | 42 888.00 | 108 657.00 | | 42 888.00 |
EA Other liabilities | 19 475.00 | 52 433.00 | | 19 475.00 |
EC TOTAL (IV) | 499 363.00 | 674 407.00 | | 499 363.00 |
EE Grand total (I to V) | 1 723 787.00 | 1 793 460.00 | | 1 723 787.00 |
EG Accrued income and payables due within one year | 499 363.00 | 674 407.00 | | 499 363.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 219 308.00 | | 219 308.00 | 219 308.00 |
FJ Net sales | 219 308.00 | | 219 308.00 | 219 308.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 219 312.00 | |
FW Other purchases and external expenses | | | 40 872.00 | |
FX Taxes, duties, and similar payments | | | 3 750.00 | |
FY Salaries and Wages | | | 107 964.00 | |
FZ Social Security Contributions | | | 51 988.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 204 580.00 | |
GG - OPERATING RESULT (I - II) | | | 14 732.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 100 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 114 732.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 26 198.00 | 22 163.00 | | 26 198.00 |
HK Income tax | 9 361.00 | 9 784.00 | | 9 361.00 |
HL TOTAL REVENUE (I + III + V + VII) | 319 312.00 | 272 785.00 | | 319 312.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 213 941.00 | 215 824.00 | | 213 941.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 105 371.00 | 56 962.00 | | 105 371.00 |
| |
| 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 | 1 074 160.00 | | | 1 074 160.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 074 160.00 | |
I4 DECREASES Grand Total | | | 1 074 160.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 074 160.00 | | | 1 074 160.00 |
| |
| 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 | 2 515.00 | 2 515.00 | | 2 515.00 |
8C Staff and Related Accounts | 7 886.00 | 7 886.00 | | 7 886.00 |
8D Social Security and Other Social Organizations | 21 025.00 | 21 025.00 | | 21 025.00 |
8K Other liabilities (including liabilities related to repo transactions) | 19 475.00 | 19 475.00 | | 19 475.00 |
UL Receivables related to investments | 32 560.00 | | 32 560.00 | 32 560.00 |
UX Other trade receivables | 63 212.00 | 63 212.00 | | 63 212.00 |
VB VAT | 1 698.00 | 1 698.00 | | 1 698.00 |
VC Group and associates | 434 389.00 | 434 389.00 | | 434 389.00 |
VG Loans with a maturity of up to one year at origin | 385.00 | 385.00 | | 385.00 |
VI Group and Associates | 434 100.00 | 434 100.00 | | 434 100.00 |
VM Income taxes | 27 618.00 | 27 618.00 | | 27 618.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 355.00 | 1 355.00 | | 1 355.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 559 477.00 | 526 917.00 | 32 560.00 | 559 477.00 |
VW VAT | 12 622.00 | 12 622.00 | | 12 622.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 499 363.00 | 499 363.00 | | 499 363.00 |
