| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 725 527.00 | | 1 725 527.00 | 1 725 527.00 |
BX Customers and related accounts | 3 563.00 | | 3 563.00 | 3 563.00 |
BZ Other receivables | 169 728.00 | | 169 728.00 | 169 728.00 |
CF Cash and cash equivalents | 291 946.00 | | 291 946.00 | 291 946.00 |
CJ TOTAL (II) | 465 236.00 | | 465 236.00 | 465 236.00 |
CO Grand total (0 to V) | 2 190 763.00 | | 2 190 763.00 | 2 190 763.00 |
CU Other investments | 1 725 527.00 | | 1 725 527.00 | 1 725 527.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 50 000.00 | 50 000.00 | | 50 000.00 |
DG Other reserves | 323 000.00 | 192 000.00 | | 323 000.00 |
DH Retained earnings | 1 174.00 | 780.00 | | 1 174.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 343 210.00 | 181 394.00 | | 343 210.00 |
DK Regulated provisions | 4 097.00 | 4 097.00 | | 4 097.00 |
DL TOTAL (I) | 1 221 481.00 | 928 271.00 | | 1 221 481.00 |
DU Loans and Debts from Credit Institutions (3) | 954 396.00 | 888 184.00 | | 954 396.00 |
DV Miscellaneous Loans and Financial Debts (4) | 246.00 | 26 785.00 | | 246.00 |
DX Trade payables and related accounts | 63.00 | 3 000.00 | | 63.00 |
DY Tax and social security liabilities | 8 213.00 | 14 730.00 | | 8 213.00 |
EA Other liabilities | 6 363.00 | 3 452.00 | | 6 363.00 |
EC TOTAL (IV) | 969 282.00 | 936 150.00 | | 969 282.00 |
EE Grand total (I to V) | 2 190 763.00 | 1 864 421.00 | | 2 190 763.00 |
EG Accrued income and payables due within one year | 175 328.00 | 200 933.00 | | 175 328.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 298 025.00 | | 298 025.00 | 298 025.00 |
FJ Net sales | 298 025.00 | | 298 025.00 | 298 025.00 |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 298 032.00 | |
FW Other purchases and external expenses | | | 54 263.00 | |
FX Taxes, duties, and similar payments | | | 14 891.00 | |
FY Salaries and Wages | | | 159 600.00 | |
FZ Social Security Contributions | | | 39 337.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 268 092.00 | |
GG - OPERATING RESULT (I - II) | | | 29 939.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 330 000.00 | |
GL Other interest and similar income | | | 2 211.00 | |
GP Total financial income (V) | | | 332 211.00 | |
GR Interest and similar expenses | | | 13 638.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 13 638.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 318 573.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 348 512.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 50.00 | 50.00 | | 50.00 |
HH Total exceptional expenses (VIII) | 50.00 | 50.00 | | 50.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -50.00 | -50.00 | | -50.00 |
HK Income tax | 5 252.00 | 5 196.00 | | 5 252.00 |
HL TOTAL REVENUE (I + III + V + VII) | 630 243.00 | 442 284.00 | | 630 243.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 287 033.00 | 260 890.00 | | 287 033.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 343 210.00 | 181 394.00 | | 343 210.00 |
| |
| 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 | 1 504 031.00 | | 221 496.00 | 1 504 031.00 |
I4 DECREASES Grand Total | | | 1 725 527.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 725 527.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 504 031.00 | | 221 496.00 | 1 504 031.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 4 097.00 | | | 4 097.00 |
7C Grand total | 4 097.00 | | | 4 097.00 |
| |
| 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 | 63.00 | 63.00 | | 63.00 |
8D Social Security and Other Social Organizations | 3 187.00 | 3 187.00 | | 3 187.00 |
8E Income Taxes | 56.00 | 56.00 | | 56.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 363.00 | 6 363.00 | | 6 363.00 |
UX Other trade receivables | 3 563.00 | 3 563.00 | | 3 563.00 |
VB VAT | 11.00 | 11.00 | | 11.00 |
VC Group and associates | 169 717.00 | 169 717.00 | | 169 717.00 |
VG Loans with a maturity of up to one year at origin | 6 612.00 | 6 612.00 | | 6 612.00 |
VH Loans with a maturity of more than one year at origin | 947 784.00 | 947 784.00 | | 947 784.00 |
VI Group and Associates | 246.00 | 246.00 | | 246.00 |
VJ Loans taken out during the year | 212 567.00 | | | 212 567.00 |
VK Loans repaid during the year | 152 216.00 | | | 152 216.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 173 291.00 | 173 291.00 | | 173 291.00 |
VW VAT | 4 970.00 | 4 970.00 | | 4 970.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 969 282.00 | 969 282.00 | | 969 282.00 |
