| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 63 510.00 | 34 833.00 | 28 677.00 | 63 510.00 |
BF Loans | 784 176.00 | | 784 176.00 | 784 176.00 |
BJ TOTAL (I) | 847 686.00 | 34 833.00 | 812 853.00 | 847 686.00 |
BX Customers and related accounts | 405 000.00 | | 405 000.00 | 405 000.00 |
BZ Other receivables | 51 858.00 | | 51 858.00 | 51 858.00 |
CF Cash and cash equivalents | 265 938.00 | | 265 938.00 | 265 938.00 |
CH Prepaid expenses | 110 350.00 | | 110 350.00 | 110 350.00 |
CJ TOTAL (II) | 833 146.00 | | 833 146.00 | 833 146.00 |
CO Grand total (0 to V) | 1 680 832.00 | 34 833.00 | 1 645 999.00 | 1 680 832.00 |
CP Shares due in less than one year | 77 510.00 | | | 77 510.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 005 000.00 | 1 005 000.00 | | 1 005 000.00 |
DH Retained earnings | -245 401.00 | -261 929.00 | | -245 401.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 760.00 | 16 527.00 | | 12 760.00 |
DL TOTAL (I) | 772 358.00 | 759 599.00 | | 772 358.00 |
DV Miscellaneous Loans and Financial Debts (4) | 460 646.00 | 456 085.00 | | 460 646.00 |
DX Trade payables and related accounts | 293 990.00 | 293 401.00 | | 293 990.00 |
DY Tax and social security liabilities | 96 607.00 | 94 281.00 | | 96 607.00 |
EA Other liabilities | 16 776.00 | 16 797.00 | | 16 776.00 |
EB Prepaid income (2) | 5 621.00 | 6 161.00 | | 5 621.00 |
EC TOTAL (IV) | 873 641.00 | 866 727.00 | | 873 641.00 |
EE Grand total (I to V) | 1 645 999.00 | 1 626 325.00 | | 1 645 999.00 |
EI Including equity loans | 460 646.00 | | | 460 646.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 485 265.00 | | 485 265.00 | 485 265.00 |
FJ Net sales | 485 265.00 | | 485 265.00 | 485 265.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 994.00 | |
FR Total operating income (I) | | | 498 259.00 | |
FW Other purchases and external expenses | | | 460 592.00 | |
FX Taxes, duties, and similar payments | | | 36 687.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 238.00 | |
GF Total Operating Expenses (II) | | | 501 518.00 | |
GG - OPERATING RESULT (I - II) | | | -3 258.00 | |
GL Other interest and similar income | | | 23 840.00 | |
GP Total financial income (V) | | | 23 840.00 | |
GU Total financial expenses (VI) | | | 7 822.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 018.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 760.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 75 327.00 | 73 205.00 | | 75 327.00 |
HH Total exceptional expenses (VIII) | 75 327.00 | 73 205.00 | | 75 327.00 |
HL TOTAL REVENUE (I + III + V + VII) | 597 426.00 | 598 765.00 | | 597 426.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 584 667.00 | 582 237.00 | | 584 667.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 760.00 | 16 527.00 | | 12 760.00 |
| |
| 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 | 923 012.00 | | | 923 012.00 |
I3 DECREASES Total Financial Fixed Assets | | 75 327.00 | 784 176.00 | |
I4 DECREASES Grand Total | | 75 327.00 | 847 686.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 63 510.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 63 510.00 | | | 63 510.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 859 503.00 | | | 859 503.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 595.00 | 4 238.00 | | 30 595.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 595.00 | 4 238.00 | | 30 595.00 |
| |
| 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 | 460 646.00 | 10 646.00 | | 460 646.00 |
8B Suppliers and Related Accounts | 293 990.00 | 125 138.00 | 84 426.00 | 293 990.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 776.00 | 16 776.00 | | 16 776.00 |
8L Deferred income | 5 621.00 | 5 621.00 | | 5 621.00 |
UP Loans | 784 176.00 | 77 510.00 | 706 666.00 | 784 176.00 |
UX Other trade receivables | 405 000.00 | 405 000.00 | | 405 000.00 |
VB VAT | 37 746.00 | 37 746.00 | | 37 746.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 14 112.00 | 14 112.00 | | 14 112.00 |
VS Prepaid expenses | 110 350.00 | 110 350.00 | | 110 350.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 351 384.00 | 644 718.00 | 706 666.00 | 1 351 384.00 |
VW VAT | 96 607.00 | 96 607.00 | | 96 607.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 873 641.00 | 254 789.00 | 84 426.00 | 873 641.00 |
