| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 096 917.00 | 282 367.00 | 1 814 550.00 | 2 096 917.00 |
BX Customers and related accounts | 9 000.00 | | 9 000.00 | 9 000.00 |
BZ Other receivables | 317 545.00 | | 317 545.00 | 317 545.00 |
CF Cash and cash equivalents | 23 073.00 | | 23 073.00 | 23 073.00 |
CJ TOTAL (II) | 349 618.00 | | 349 618.00 | 349 618.00 |
CO Grand total (0 to V) | 2 446 535.00 | 282 367.00 | 2 164 168.00 | 2 446 535.00 |
CU Other investments | 2 096 917.00 | 282 367.00 | 1 814 550.00 | 2 096 917.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | 1 642 664.00 | 2 069 622.00 | | 1 642 664.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 450 882.00 | 23 043.00 | | 450 882.00 |
DL TOTAL (I) | 2 110 046.00 | 2 109 164.00 | | 2 110 046.00 |
DU Loans and Debts from Credit Institutions (3) | 691.00 | 623.00 | | 691.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 465.00 | 9 718.00 | | 50 465.00 |
DX Trade payables and related accounts | 2 965.00 | 2 965.00 | | 2 965.00 |
DY Tax and social security liabilities | | 9 941.00 | | |
EC TOTAL (IV) | 54 122.00 | 23 247.00 | | 54 122.00 |
EE Grand total (I to V) | 2 164 168.00 | 2 132 411.00 | | 2 164 168.00 |
EG Accrued income and payables due within one year | 54 122.00 | 23 247.00 | | 54 122.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 691.00 | 623.00 | | 691.00 |
EI Including equity loans | 50 465.00 | | | 50 465.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 000.00 | | 9 000.00 | 9 000.00 |
FJ Net sales | 9 000.00 | | 9 000.00 | 9 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 9 000.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 8 629.00 | |
FX Taxes, duties, and similar payments | | | 556.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 9 196.00 | |
GG - OPERATING RESULT (I - II) | | | -196.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 450 000.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GP Total financial income (V) | | | 450 000.00 | |
GR Interest and similar expenses | | | 595.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 450 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 449 804.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 078.00 | 6 993.00 | | 1 078.00 |
HD Total exceptional income (VII) | 1 078.00 | 6 993.00 | | 1 078.00 |
HE Exceptional expenses on management operations | | 286.00 | | |
HH Total exceptional expenses (VIII) | | 286.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 078.00 | 6 707.00 | | 1 078.00 |
HL TOTAL REVENUE (I + III + V + VII) | 460 078.00 | 36 995.00 | | 460 078.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 196.00 | 13 953.00 | | 9 196.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 450 882.00 | 23 043.00 | | 450 882.00 |
| |
| 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 | 2 096 917.00 | | | 2 096 917.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 096 917.00 | |
I4 DECREASES Grand Total | | | 2 096 917.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 096 917.00 | | | 2 096 917.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 282 367.00 | | | 282 367.00 |
7C Grand total | 282 367.00 | | | 282 367.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 2 965.00 | 2 965.00 | | 2 965.00 |
UX Other trade receivables | 9 000.00 | 9 000.00 | | 9 000.00 |
VC Group and associates | 312 819.00 | 312 819.00 | | 312 819.00 |
VG Loans with a maturity of up to one year at origin | 691.00 | 691.00 | | 691.00 |
VI Group and Associates | 50 465.00 | 50 465.00 | | 50 465.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 726.00 | 4 726.00 | | 4 726.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 326 545.00 | 326 545.00 | | 326 545.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 54 122.00 | 54 122.00 | | 54 122.00 |
