| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 730 232.00 | | 3 730 232.00 | 3 730 232.00 |
BX Customers and related accounts | 254 425.00 | | 254 425.00 | 254 425.00 |
BZ Other receivables | 1 814 059.00 | | 1 814 059.00 | 1 814 059.00 |
CF Cash and cash equivalents | 16 264.00 | | 16 264.00 | 16 264.00 |
CJ TOTAL (II) | 2 084 749.00 | | 2 084 749.00 | 2 084 749.00 |
CO Grand total (0 to V) | 5 814 981.00 | | 5 814 981.00 | 5 814 981.00 |
CU Other investments | 3 730 232.00 | | 3 730 232.00 | 3 730 232.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 807 020.00 | 3 807 020.00 | | 3 807 020.00 |
DD Legal reserve (1) | 380 702.00 | 380 702.00 | | 380 702.00 |
DH Retained earnings | 1 099 119.00 | 1 101 806.00 | | 1 099 119.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 458 475.00 | 419 893.00 | | 458 475.00 |
DL TOTAL (I) | 5 745 317.00 | 5 709 420.00 | | 5 745 317.00 |
DX Trade payables and related accounts | 5 756.00 | 9 939.00 | | 5 756.00 |
DY Tax and social security liabilities | 63 908.00 | 94 858.00 | | 63 908.00 |
EC TOTAL (IV) | 69 664.00 | 104 797.00 | | 69 664.00 |
EE Grand total (I to V) | 5 814 981.00 | 5 814 217.00 | | 5 814 981.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 692 707.00 | | 692 707.00 | 692 707.00 |
FJ Net sales | 692 707.00 | | 692 707.00 | 692 707.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 692 708.00 | |
FW Other purchases and external expenses | | | 7 531.00 | |
FX Taxes, duties, and similar payments | | | 829.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 8 361.00 | |
GG - OPERATING RESULT (I - II) | | | 684 346.00 | |
GL Other interest and similar income | | | 3 377.00 | |
GP Total financial income (V) | | | 3 377.00 | |
GR Interest and similar expenses | | | 11.00 | |
GU Total financial expenses (VI) | | | 11.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 366.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 687 712.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 229 237.00 | 209 856.00 | | 229 237.00 |
HL TOTAL REVENUE (I + III + V + VII) | 696 085.00 | 644 379.00 | | 696 085.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 237 609.00 | 224 486.00 | | 237 609.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 458 475.00 | 419 893.00 | | 458 475.00 |
| |
| 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 | 3 730 232.00 | | | 3 730 232.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 730 232.00 | |
I4 DECREASES Grand Total | | | 3 730 232.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 730 232.00 | | | 3 730 232.00 |
| |
| 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 | 5 756.00 | 5 756.00 | | 5 756.00 |
8E Income Taxes | 19 381.00 | 19 381.00 | | 19 381.00 |
UX Other trade receivables | 254 425.00 | | | 254 425.00 |
VB VAT | 959.00 | | | 959.00 |
VC Group and associates | 1 813 100.00 | | | 1 813 100.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 132.00 | 1 132.00 | | 1 132.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 068 484.00 | 2 068 484.00 | | 2 068 484.00 |
VW VAT | 43 395.00 | 43 395.00 | | 43 395.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 69 664.00 | 69 664.00 | | 69 664.00 |
