| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 269 450.00 | | 269 450.00 | 269 450.00 |
BV Advances and down payments on orders | 25.00 | | 25.00 | 25.00 |
BZ Other receivables | 3 287 172.00 | | 3 287 172.00 | 3 287 172.00 |
CF Cash and cash equivalents | 36 056.00 | | 36 056.00 | 36 056.00 |
CJ TOTAL (II) | 3 323 253.00 | | 3 323 253.00 | 3 323 253.00 |
CO Grand total (0 to V) | 3 592 703.00 | | 3 592 703.00 | 3 592 703.00 |
CU Other investments | 269 450.00 | | 269 450.00 | 269 450.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 264 500.00 | 264 500.00 | | 264 500.00 |
DD Legal reserve (1) | 26 450.00 | 10 951.00 | | 26 450.00 |
DG Other reserves | 572 285.00 | 208 083.00 | | 572 285.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 496 310.00 | 379 700.00 | | 496 310.00 |
DL TOTAL (I) | 1 359 546.00 | 863 235.00 | | 1 359 546.00 |
DU Loans and Debts from Credit Institutions (3) | 14.00 | 146.00 | | 14.00 |
DX Trade payables and related accounts | 7 405.00 | 6 837.00 | | 7 405.00 |
DY Tax and social security liabilities | 31 448.00 | 16 667.00 | | 31 448.00 |
DZ Fixed asset liabilities and related accounts | 500.00 | 500.00 | | 500.00 |
EA Other liabilities | 2 193 789.00 | 1 987 546.00 | | 2 193 789.00 |
EC TOTAL (IV) | 2 233 157.00 | 2 011 697.00 | | 2 233 157.00 |
EE Grand total (I to V) | 3 592 703.00 | 2 874 933.00 | | 3 592 703.00 |
EG Accrued income and payables due within one year | 2 233 157.00 | 2 011 697.00 | | 2 233 157.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 14.00 | -146.00 | | 14.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 873.00 | |
FX Taxes, duties, and similar payments | | | 25.00 | |
GF Total Operating Expenses (II) | | | 8 898.00 | |
GG - OPERATING RESULT (I - II) | | | -8 898.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 621 477.00 | |
GL Other interest and similar income | | | 27 567.00 | |
GP Total financial income (V) | | | 649 044.00 | |
GR Interest and similar expenses | | | 21 206.00 | |
GU Total financial expenses (VI) | | | 21 206.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 627 838.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 618 939.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 500.00 | | | 500.00 |
HD Total exceptional income (VII) | 500.00 | | | 500.00 |
HF Exceptional expenses on capital transactions | 500.00 | | | 500.00 |
HH Total exceptional expenses (VIII) | 500.00 | | | 500.00 |
HK Income tax | 122 629.00 | 96 018.00 | | 122 629.00 |
HL TOTAL REVENUE (I + III + V + VII) | 649 544.00 | 499 426.00 | | 649 544.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 153 233.00 | 119 726.00 | | 153 233.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 496 310.00 | 379 700.00 | | 496 310.00 |
| |
| 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 | 265 400.00 | | 4 550.00 | 265 400.00 |
I3 DECREASES Total Financial Fixed Assets | | 500.00 | 269 450.00 | |
I4 DECREASES Grand Total | | 500.00 | 269 450.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 265 400.00 | | 4 550.00 | 265 400.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
PE DEPRECIATION Total including other intangible assets | 1.00 | | | 1.00 |
| |
| 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 | 7 405.00 | 7 405.00 | | 7 405.00 |
8E Income Taxes | 31 448.00 | 31 448.00 | | 31 448.00 |
8J Fixed Asset Liabilities and Related Accounts | 500.00 | 500.00 | | 500.00 |
UT Other financial assets | 1.00 | | | 1.00 |
VC Group and associates | 3 287 076.00 | 3 287 076.00 | | 3 287 076.00 |
VG Loans with a maturity of up to one year at origin | 15.00 | 15.00 | | 15.00 |
VI Group and Associates | 2 193 790.00 | 2 193 790.00 | | 2 193 790.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 96.00 | 96.00 | | 96.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 287 173.00 | 3 287 173.00 | | 3 287 173.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 233 158.00 | 2 233 158.00 | | 2 233 158.00 |
