| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 709 998.00 | | 709 998.00 | 709 998.00 |
BX Customers and related accounts | 127 200.00 | | 127 200.00 | 127 200.00 |
BZ Other receivables | 133 224.00 | | 133 224.00 | 133 224.00 |
CD Marketable securities | 350 000.00 | | 350 000.00 | 350 000.00 |
CF Cash and cash equivalents | 192 111.00 | | 192 111.00 | 192 111.00 |
CJ TOTAL (II) | 802 536.00 | | 802 536.00 | 802 536.00 |
CO Grand total (0 to V) | 1 512 533.00 | | 1 512 533.00 | 1 512 533.00 |
CU Other investments | 709 998.00 | | 709 998.00 | 709 998.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 636 000.00 | 636 000.00 | | 636 000.00 |
DB Share, merger, contribution premiums, etc. | 23 998.00 | 23 998.00 | | 23 998.00 |
DD Legal reserve (1) | 22 429.00 | 12 932.00 | | 22 429.00 |
DG Other reserves | 202 165.00 | 86 717.00 | | 202 165.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 322 572.00 | 189 944.00 | | 322 572.00 |
DL TOTAL (I) | 1 207 163.00 | 949 591.00 | | 1 207 163.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 845 218.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 215 363.00 | | | 215 363.00 |
DX Trade payables and related accounts | 5 786.00 | 1 860.00 | | 5 786.00 |
DY Tax and social security liabilities | 70 003.00 | 41 804.00 | | 70 003.00 |
EA Other liabilities | 14 218.00 | 82.00 | | 14 218.00 |
EC TOTAL (IV) | 305 370.00 | 1 888 963.00 | | 305 370.00 |
EE Grand total (I to V) | 1 512 533.00 | 2 838 554.00 | | 1 512 533.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 442 440.00 | | 442 440.00 | 442 440.00 |
FJ Net sales | 442 440.00 | | 442 440.00 | 442 440.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 680.00 | |
FR Total operating income (I) | | | 454 121.00 | |
FW Other purchases and external expenses | | | 12 782.00 | |
FX Taxes, duties, and similar payments | | | 4 105.00 | |
FY Salaries and Wages | | | 256 823.00 | |
FZ Social Security Contributions | | | 11 113.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 284 826.00 | |
GG - OPERATING RESULT (I - II) | | | 169 295.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GL Other interest and similar income | | | 290.00 | |
GP Total financial income (V) | | | 200 290.00 | |
GR Interest and similar expenses | | | 3 035.00 | |
GU Total financial expenses (VI) | | | 3 035.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 197 255.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 366 550.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 43 978.00 | 13 947.00 | | 43 978.00 |
HL TOTAL REVENUE (I + III + V + VII) | 654 410.00 | 445 092.00 | | 654 410.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 331 839.00 | 255 148.00 | | 331 839.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 322 572.00 | 189 944.00 | | 322 572.00 |
| |
| 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 | 709 998.00 | | | 709 998.00 |
I3 DECREASES Total Financial Fixed Assets | 709 998.00 | | | 709 998.00 |
I4 DECREASES Grand Total | 709 998.00 | | | 709 998.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 709 998.00 | | | 709 998.00 |
NC DECREASES Transfers to advances and down payments | 8.00 | | | 8.00 |
| |
| 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 | 5 786.00 | 5 786.00 | | 5 786.00 |
8C Staff and Related Accounts | 6 461.00 | 6 461.00 | | 6 461.00 |
8D Social Security and Other Social Organizations | 3 251.00 | 3 251.00 | | 3 251.00 |
8E Income Taxes | 30 470.00 | 30 470.00 | | 30 470.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 218.00 | 14 218.00 | | 14 218.00 |
UX Other trade receivables | 127 200.00 | 127 200.00 | | 127 200.00 |
VB VAT | 314.00 | 314.00 | | 314.00 |
VC Group and associates | 132 768.00 | 132 768.00 | | 132 768.00 |
VI Group and Associates | 215 363.00 | 215 363.00 | | 215 363.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 886.00 | 1 886.00 | | 1 886.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 142.00 | 142.00 | | 142.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 260 424.00 | 260 424.00 | | 260 424.00 |
VW VAT | 27 935.00 | 27 935.00 | | 27 935.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 305 370.00 | 305 370.00 | | 305 370.00 |
