| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 498 323.00 | | 1 498 323.00 | 1 498 323.00 |
BX Customers and related accounts | 47 867.00 | | 47 867.00 | 47 867.00 |
BZ Other receivables | 435 123.00 | | 435 123.00 | 435 123.00 |
CF Cash and cash equivalents | 501 938.00 | | 501 938.00 | 501 938.00 |
CJ TOTAL (II) | 984 928.00 | | 984 928.00 | 984 928.00 |
CO Grand total (0 to V) | 2 483 251.00 | | 2 483 251.00 | 2 483 251.00 |
CS Evaluated investments - equity method | 1 498 323.00 | | 1 498 323.00 | 1 498 323.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 501 000.00 | 1 501 000.00 | | 1 501 000.00 |
DD Legal reserve (1) | 48 002.00 | 27 039.00 | | 48 002.00 |
DG Other reserves | 202 040.00 | 203 745.00 | | 202 040.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 337 065.00 | 419 258.00 | | 337 065.00 |
DL TOTAL (I) | 2 088 107.00 | 2 151 042.00 | | 2 088 107.00 |
DV Miscellaneous Loans and Financial Debts (4) | 300 180.00 | 230 123.00 | | 300 180.00 |
DX Trade payables and related accounts | 1 399.00 | 701.00 | | 1 399.00 |
DY Tax and social security liabilities | 93 565.00 | 56 124.00 | | 93 565.00 |
EC TOTAL (IV) | 395 144.00 | 286 948.00 | | 395 144.00 |
EE Grand total (I to V) | 2 483 251.00 | 2 437 990.00 | | 2 483 251.00 |
EG Accrued income and payables due within one year | 395 144.00 | 286 948.00 | | 395 144.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 205 638.00 | |
FJ Net sales | | | 205 638.00 | |
FR Total operating income (I) | | | 205 638.00 | |
FW Other purchases and external expenses | | | 15 882.00 | |
FX Taxes, duties, and similar payments | | | 608.00 | |
FY Salaries and Wages | | | 251 909.00 | |
GF Total Operating Expenses (II) | | | 268 399.00 | |
GG - OPERATING RESULT (I - II) | | | -62 760.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 404 441.00 | |
GP Total financial income (V) | | | 404 441.00 | |
GR Interest and similar expenses | | | 3 476.00 | |
GU Total financial expenses (VI) | | | 3 476.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 400 965.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 338 204.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1.00 | 7 178.00 | | 1.00 |
HD Total exceptional income (VII) | 1.00 | 7 178.00 | | 1.00 |
HE Exceptional expenses on management operations | 2 850.00 | 1 000.00 | | 2 850.00 |
HF Exceptional expenses on capital transactions | | 7 177.00 | | |
HH Total exceptional expenses (VIII) | 2 850.00 | 8 177.00 | | 2 850.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 849.00 | -999.00 | | -2 849.00 |
HK Income tax | -1 710.00 | 7 776.00 | | -1 710.00 |
HL TOTAL REVENUE (I + III + V + VII) | 610 080.00 | 622 617.00 | | 610 080.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 273 015.00 | 203 359.00 | | 273 015.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 337 065.00 | 419 258.00 | | 337 065.00 |
| |
| 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 | 1 498 323.00 | | | 1 498 323.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 498 323.00 | |
I4 DECREASES Grand Total | | | 1 498 323.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 498 323.00 | | | 1 498 323.00 |
| |
| 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 | 1 399.00 | 1 399.00 | | 1 399.00 |
8D Social Security and Other Social Organizations | 81 327.00 | 81 327.00 | | 81 327.00 |
UX Other trade receivables | 57 045.00 | 57 045.00 | | 57 045.00 |
VB VAT | 119.00 | 119.00 | | 119.00 |
VI Group and Associates | 300 180.00 | 300 180.00 | | 300 180.00 |
VM Income taxes | 9 946.00 | 9 946.00 | | 9 946.00 |
VQ Other Taxes, Duties, and Similar Debts | 298.00 | 298.00 | | 298.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 415 880.00 | 415 880.00 | | 415 880.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 482 990.00 | 482 990.00 | | 482 990.00 |
VW VAT | 11 940.00 | 11 940.00 | | 11 940.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 395 144.00 | 395 144.00 | | 395 144.00 |
