| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 696.00 | 696.00 | | 696.00 |
BD Other fixed assets | 1 200 000.00 | | 1 200 000.00 | 1 200 000.00 |
BH Other financial assets | 5 280.00 | | 5 280.00 | 5 280.00 |
BJ TOTAL (I) | 1 229 608.00 | 696.00 | 1 228 912.00 | 1 229 608.00 |
BX Customers and related accounts | 92 400.00 | | 92 400.00 | 92 400.00 |
BZ Other receivables | 197 359.00 | | 197 359.00 | 197 359.00 |
CF Cash and cash equivalents | 947 669.00 | | 947 669.00 | 947 669.00 |
CJ TOTAL (II) | 1 237 428.00 | | 1 237 428.00 | 1 237 428.00 |
CO Grand total (0 to V) | 2 467 036.00 | 696.00 | 2 466 340.00 | 2 467 036.00 |
CU Other investments | 23 632.00 | | 23 632.00 | 23 632.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DD Legal reserve (1) | 750.00 | | | 750.00 |
DG Other reserves | 510 903.00 | | | 510 903.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 161 635.00 | | | 161 635.00 |
DL TOTAL (I) | 680 789.00 | | | 680 789.00 |
DU Loans and Debts from Credit Institutions (3) | 578 710.00 | | | 578 710.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 068 778.00 | | | 1 068 778.00 |
DX Trade payables and related accounts | 11 485.00 | | | 11 485.00 |
DY Tax and social security liabilities | 126 578.00 | | | 126 578.00 |
EC TOTAL (IV) | 1 785 551.00 | | | 1 785 551.00 |
EE Grand total (I to V) | 2 466 340.00 | | | 2 466 340.00 |
EG Accrued income and payables due within one year | 1 327 043.00 | | | 1 327 043.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 162 000.00 | | 162 000.00 | 162 000.00 |
FJ Net sales | 162 000.00 | | 162 000.00 | 162 000.00 |
FO Operating subsidies | | | 1 811.00 | |
FR Total operating income (I) | | | 163 811.00 | |
FW Other purchases and external expenses | | | 23 651.00 | |
FX Taxes, duties, and similar payments | | | 3 275.00 | |
FY Salaries and Wages | | | 65 375.00 | |
FZ Social Security Contributions | | | 26 862.00 | |
GF Total Operating Expenses (II) | | | 119 163.00 | |
GG - OPERATING RESULT (I - II) | | | 44 648.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 160 000.00 | |
GL Other interest and similar income | | | 565.00 | |
GP Total financial income (V) | | | 160 565.00 | |
GR Interest and similar expenses | | | 32 724.00 | |
GU Total financial expenses (VI) | | | 32 724.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 127 840.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 172 488.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 17 026.00 | | | 17 026.00 |
HE Exceptional expenses on management operations | 270.00 | | | 270.00 |
HH Total exceptional expenses (VIII) | 270.00 | | | 270.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -270.00 | | | -270.00 |
HK Income tax | 10 583.00 | | | 10 583.00 |
HL TOTAL REVENUE (I + III + V + VII) | 324 375.00 | | | 324 375.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 162 740.00 | | | 162 740.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 161 635.00 | | | 161 635.00 |
| |
| 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 | 1 229 608.00 | | | 1 229 608.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 228 912.00 | |
I4 DECREASES Grand Total | | | 1 229 608.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 696.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 696.00 | | | 696.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 228 912.00 | | | 1 228 912.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 696.00 | | | 696.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 696.00 | | | 696.00 |
| |
| 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 | 11 485.00 | 11 485.00 | | 11 485.00 |
8C Staff and Related Accounts | 3 018.00 | 3 018.00 | | 3 018.00 |
8D Social Security and Other Social Organizations | 9 604.00 | 9 604.00 | | 9 604.00 |
8E Income Taxes | 96 293.00 | 96 293.00 | | 96 293.00 |
UT Other financial assets | 5 280.00 | | | 5 280.00 |
UX Other trade receivables | 92 400.00 | | | 92 400.00 |
VB VAT | 2 383.00 | | | 2 383.00 |
VC Group and associates | 189 470.00 | | | 189 470.00 |
VH Loans with a maturity of more than one year at origin | 578 710.00 | 120 202.00 | 458 508.00 | 578 710.00 |
VI Group and Associates | 1 068 778.00 | 1 068 778.00 | | 1 068 778.00 |
VK Loans repaid during the year | 115 727.00 | | | 115 727.00 |
VN Other taxes, similar payments | 1 581.00 | | | 1 581.00 |
VQ Other Taxes, Duties, and Similar Debts | 64.00 | 64.00 | | 64.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 925.00 | | | 3 925.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 295 039.00 | 288 178.00 | 6 861.00 | 295 039.00 |
VW VAT | 17 599.00 | 17 599.00 | | 17 599.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 785 551.00 | 1 327 043.00 | 458 508.00 | 1 785 551.00 |
