| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 900 000.00 | | 3 900 000.00 | 3 900 000.00 |
BX Customers and related accounts | 445 200.00 | | 445 200.00 | 445 200.00 |
BZ Other receivables | 603.00 | | 603.00 | 603.00 |
CF Cash and cash equivalents | 899 242.00 | | 899 242.00 | 899 242.00 |
CH Prepaid expenses | 390.00 | | 390.00 | 390.00 |
CJ TOTAL (II) | 1 345 434.00 | | 1 345 434.00 | 1 345 434.00 |
CO Grand total (0 to V) | 5 245 434.00 | | 5 245 434.00 | 5 245 434.00 |
CU Other investments | 3 900 000.00 | | 3 900 000.00 | 3 900 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DG Other reserves | 1 919 221.00 | 1 289 116.00 | | 1 919 221.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 820 318.00 | 630 104.00 | | 820 318.00 |
DL TOTAL (I) | 2 743 939.00 | 1 923 621.00 | | 2 743 939.00 |
DU Loans and Debts from Credit Institutions (3) | 1 929 020.00 | 2 397 646.00 | | 1 929 020.00 |
DV Miscellaneous Loans and Financial Debts (4) | 101 700.00 | 115 000.00 | | 101 700.00 |
DX Trade payables and related accounts | 5 627.00 | 6 066.00 | | 5 627.00 |
DY Tax and social security liabilities | 156 149.00 | 36 684.00 | | 156 149.00 |
EA Other liabilities | 309 000.00 | 309 000.00 | | 309 000.00 |
EC TOTAL (IV) | 2 501 495.00 | 2 864 396.00 | | 2 501 495.00 |
EE Grand total (I to V) | 5 245 434.00 | 4 788 017.00 | | 5 245 434.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 911 000.00 | | 911 000.00 | 911 000.00 |
FJ Net sales | 911 000.00 | | 911 000.00 | 911 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 965.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 911 966.00 | |
FW Other purchases and external expenses | | | 44 611.00 | |
FX Taxes, duties, and similar payments | | | 28 171.00 | |
FY Salaries and Wages | | | 256 125.00 | |
FZ Social Security Contributions | | | 99 223.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 428 132.00 | |
GG - OPERATING RESULT (I - II) | | | 483 833.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 500 000.00 | |
GP Total financial income (V) | | | 500 000.00 | |
GR Interest and similar expenses | | | 42 736.00 | |
GU Total financial expenses (VI) | | | 42 736.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 457 264.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 941 097.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 45.00 | | |
HH Total exceptional expenses (VIII) | | 45.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -45.00 | | |
HK Income tax | 120 779.00 | 54 973.00 | | 120 779.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 411 966.00 | 1 142 556.00 | | 1 411 966.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 591 648.00 | 512 451.00 | | 591 648.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 820 318.00 | 630 104.00 | | 820 318.00 |
| |
| 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 | 3 900 000.00 | | | 3 900 000.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 900 000.00 | | |
I4 DECREASES Grand Total | | 3 900 000.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 900 000.00 | | | 3 900 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 5 627.00 | 5 627.00 | | 5 627.00 |
8E Income Taxes | 68 446.00 | 68 446.00 | | 68 446.00 |
8K Other liabilities (including liabilities related to repo transactions) | 309 000.00 | 9 000.00 | 300 000.00 | 309 000.00 |
UX Other trade receivables | 445 200.00 | 445 200.00 | | 445 200.00 |
VB VAT | 603.00 | 603.00 | | 603.00 |
VH Loans with a maturity of more than one year at origin | 1 928 990.00 | 482 303.00 | 1 446 686.00 | 1 928 990.00 |
VI Group and Associates | 101 700.00 | 101 700.00 | | 101 700.00 |
VK Loans repaid during the year | 465 947.00 | | | 465 947.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 609.00 | 4 609.00 | | 4 609.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | | 1.00 | | |
VS Prepaid expenses | 390.00 | 390.00 | | 390.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 446 193.00 | 446 193.00 | | 446 193.00 |
VW VAT | 83 094.00 | 83 094.00 | | 83 094.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 501 465.00 | 754 779.00 | 1 746 686.00 | 2 501 465.00 |
