| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 162.00 | 1 162.00 | | 1 162.00 |
BJ TOTAL (I) | 536 598.00 | 1 162.00 | 535 436.00 | 536 598.00 |
BZ Other receivables | 25 069.00 | | 25 069.00 | 25 069.00 |
CF Cash and cash equivalents | 9 214.00 | | 9 214.00 | 9 214.00 |
CJ TOTAL (II) | 34 283.00 | | 34 283.00 | 34 283.00 |
CO Grand total (0 to V) | 570 882.00 | 1 162.00 | 569 719.00 | 570 882.00 |
CU Other investments | 535 436.00 | | 535 436.00 | 535 436.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 393 070.00 | 342 433.00 | | 393 070.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 60 352.00 | 53 786.00 | | 60 352.00 |
DK Regulated provisions | 21 721.00 | 21 407.00 | | 21 721.00 |
DL TOTAL (I) | 491 644.00 | 434 127.00 | | 491 644.00 |
DU Loans and Debts from Credit Institutions (3) | 56 337.00 | 106 534.00 | | 56 337.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 538.00 | 43 770.00 | | 17 538.00 |
DX Trade payables and related accounts | 1 770.00 | 1 743.00 | | 1 770.00 |
DY Tax and social security liabilities | 2 430.00 | 927.00 | | 2 430.00 |
EA Other liabilities | | 6 000.00 | | |
EC TOTAL (IV) | 78 075.00 | 158 975.00 | | 78 075.00 |
EE Grand total (I to V) | 569 719.00 | 593 102.00 | | 569 719.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 77 999.00 | | 77 999.00 | 77 999.00 |
FJ Net sales | 77 999.00 | | 77 999.00 | 77 999.00 |
FR Total operating income (I) | | | 77 999.00 | |
FW Other purchases and external expenses | | | 4 793.00 | |
FX Taxes, duties, and similar payments | | | 284.00 | |
FY Salaries and Wages | | | 67 774.00 | |
GF Total Operating Expenses (II) | | | 72 852.00 | |
GG - OPERATING RESULT (I - II) | | | 5 146.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 59 000.00 | |
GL Other interest and similar income | | | 569.00 | |
GP Total financial income (V) | | | 59 569.00 | |
GR Interest and similar expenses | | | 3 372.00 | |
GU Total financial expenses (VI) | | | 3 372.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 56 196.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 61 343.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 313.00 | 4 320.00 | | 313.00 |
HH Total exceptional expenses (VIII) | 313.00 | 4 320.00 | | 313.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -313.00 | -4 320.00 | | -313.00 |
HK Income tax | 677.00 | -797.00 | | 677.00 |
HL TOTAL REVENUE (I + III + V + VII) | 137 568.00 | 141 659.00 | | 137 568.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 216.00 | 87 873.00 | | 77 216.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 60 352.00 | 53 786.00 | | 60 352.00 |
| |
| 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 | 536 598.00 | | | 536 598.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 162.00 | | | 1 162.00 |
I3 DECREASES Total Financial Fixed Assets | | | 535 436.00 | |
I4 DECREASES Grand Total | | | 536 598.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 162.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 535 436.00 | | | 535 436.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 162.00 | | | 1 162.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 162.00 | | | 1 162.00 |
| |
| 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 | 1 770.00 | 1 770.00 | | 1 770.00 |
8E Income Taxes | 1 743.00 | 1 743.00 | | 1 743.00 |
VB VAT | 1 021.00 | | | 1 021.00 |
VC Group and associates | 24 048.00 | | | 24 048.00 |
VH Loans with a maturity of more than one year at origin | 56 337.00 | 56 337.00 | | 56 337.00 |
VI Group and Associates | 17 538.00 | 1 000.00 | 16 538.00 | 17 538.00 |
VK Loans repaid during the year | 50 196.00 | | | 50 196.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 069.00 | 25 069.00 | 16 538.00 | 25 069.00 |
VW VAT | 687.00 | 687.00 | | 687.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 78 075.00 | 61 537.00 | 16 538.00 | 78 075.00 |
