| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 387.00 | 1 313.00 | 74.00 | 1 387.00 |
BD Other fixed assets | 134.00 | | 134.00 | 134.00 |
BJ TOTAL (I) | 486 383.00 | 1 313.00 | 485 070.00 | 486 383.00 |
BZ Other receivables | 867.00 | | 867.00 | 867.00 |
CF Cash and cash equivalents | 17 522.00 | | 17 522.00 | 17 522.00 |
CH Prepaid expenses | 500.00 | | 500.00 | 500.00 |
CJ TOTAL (II) | 18 889.00 | | 18 889.00 | 18 889.00 |
CO Grand total (0 to V) | 505 272.00 | 1 313.00 | 503 959.00 | 505 272.00 |
CU Other investments | 484 862.00 | | 484 862.00 | 484 862.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 194 938.00 | 142 052.00 | | 194 938.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 75 610.00 | 72 886.00 | | 75 610.00 |
DK Regulated provisions | 12 369.00 | 10 501.00 | | 12 369.00 |
DL TOTAL (I) | 293 916.00 | 236 438.00 | | 293 916.00 |
DU Loans and Debts from Credit Institutions (3) | 132 153.00 | 181 887.00 | | 132 153.00 |
DV Miscellaneous Loans and Financial Debts (4) | 76 505.00 | 81 878.00 | | 76 505.00 |
DX Trade payables and related accounts | 768.00 | 744.00 | | 768.00 |
DY Tax and social security liabilities | 617.00 | 6 627.00 | | 617.00 |
EC TOTAL (IV) | 210 043.00 | 271 136.00 | | 210 043.00 |
EE Grand total (I to V) | 503 959.00 | 507 574.00 | | 503 959.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 55 000.00 | | 55 000.00 | 55 000.00 |
FJ Net sales | 55 000.00 | | 55 000.00 | 55 000.00 |
FR Total operating income (I) | | | 55 000.00 | |
FW Other purchases and external expenses | | | 5 231.00 | |
FX Taxes, duties, and similar payments | | | 4 198.00 | |
FY Salaries and Wages | | | 48 951.00 | |
FZ Social Security Contributions | | | 24 448.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 462.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 83 293.00 | |
GG - OPERATING RESULT (I - II) | | | -28 293.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 147 320.00 | |
GK Income from other securities and fixed asset receivables | | | 2.00 | |
GP Total financial income (V) | | | 147 322.00 | |
GR Interest and similar expenses | | | 5 452.00 | |
GU Total financial expenses (VI) | | | 5 452.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 141 871.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 113 578.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 736.00 | | | 736.00 |
HG Exceptional depreciation and provisions | 1 868.00 | 1 867.00 | | 1 868.00 |
HH Total exceptional expenses (VIII) | 2 604.00 | 1 867.00 | | 2 604.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 604.00 | -1 867.00 | | -2 604.00 |
HK Income tax | 35 364.00 | 29 769.00 | | 35 364.00 |
HL TOTAL REVENUE (I + III + V + VII) | 202 323.00 | 191 544.00 | | 202 323.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 126 713.00 | 118 658.00 | | 126 713.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 75 610.00 | 72 886.00 | | 75 610.00 |
| |
| 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 | 486 383.00 | | | 486 383.00 |
I3 DECREASES Total Financial Fixed Assets | | | 484 996.00 | |
I4 DECREASES Grand Total | | | 486 383.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 387.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 387.00 | | | 1 387.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 484 996.00 | | | 484 996.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 850.00 | 462.00 | | 850.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 850.00 | 462.00 | | 850.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 50 281.00 | 50 281.00 | | 50 281.00 |
8B Suppliers and Related Accounts | 768.00 | 768.00 | | 768.00 |
8D Social Security and Other Social Organizations | 291.00 | 291.00 | | 291.00 |
VB VAT | 227.00 | | | 227.00 |
VH Loans with a maturity of more than one year at origin | 132 153.00 | 132 153.00 | | 132 153.00 |
VI Group and Associates | 26 223.00 | 26 223.00 | | 26 223.00 |
VM Income taxes | 640.00 | | | 640.00 |
VQ Other Taxes, Duties, and Similar Debts | 326.00 | 326.00 | | 326.00 |
VS Prepaid expenses | 500.00 | | | 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 367.00 | 1 367.00 | | 1 367.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 210 043.00 | 210 043.00 | | 210 043.00 |
