| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 000.00 | 2 419.00 | 581.00 | 3 000.00 |
BD Other fixed assets | 20.00 | | 20.00 | 20.00 |
BJ TOTAL (I) | 104 100.00 | 2 419.00 | 101 681.00 | 104 100.00 |
BX Customers and related accounts | 24 068.00 | | 24 068.00 | 24 068.00 |
BZ Other receivables | 55 706.00 | | 55 706.00 | 55 706.00 |
CD Marketable securities | 24 350.00 | | 24 350.00 | 24 350.00 |
CF Cash and cash equivalents | 68 575.00 | | 68 575.00 | 68 575.00 |
CH Prepaid expenses | 396.00 | | 396.00 | 396.00 |
CJ TOTAL (II) | 173 094.00 | | 173 094.00 | 173 094.00 |
CO Grand total (0 to V) | 277 194.00 | 2 419.00 | 274 775.00 | 277 194.00 |
CU Other investments | 101 080.00 | | 101 080.00 | 101 080.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 000.00 | 11 000.00 | | 11 000.00 |
DD Legal reserve (1) | 1 100.00 | 1 100.00 | | 1 100.00 |
DG Other reserves | 141 806.00 | 111 904.00 | | 141 806.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 961.00 | 34 502.00 | | 46 961.00 |
DL TOTAL (I) | 200 867.00 | 158 506.00 | | 200 867.00 |
DU Loans and Debts from Credit Institutions (3) | 16 995.00 | 33 555.00 | | 16 995.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 777.00 | 39 366.00 | | 48 777.00 |
DX Trade payables and related accounts | 421.00 | 337.00 | | 421.00 |
DY Tax and social security liabilities | 7 714.00 | 10 067.00 | | 7 714.00 |
EC TOTAL (IV) | 73 908.00 | 83 325.00 | | 73 908.00 |
EE Grand total (I to V) | 274 775.00 | 241 831.00 | | 274 775.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 80 000.00 | | 80 000.00 | 80 000.00 |
FJ Net sales | 80 000.00 | | 80 000.00 | 80 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 897.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 81 897.00 | |
FW Other purchases and external expenses | | | 9 048.00 | |
FX Taxes, duties, and similar payments | | | 3 322.00 | |
FY Salaries and Wages | | | 43 258.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 000.00 | |
GF Total Operating Expenses (II) | | | 56 627.00 | |
GG - OPERATING RESULT (I - II) | | | 25 270.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 25 000.00 | |
GL Other interest and similar income | | | 1 714.00 | |
GP Total financial income (V) | | | 26 714.00 | |
GR Interest and similar expenses | | | 1 416.00 | |
GU Total financial expenses (VI) | | | 1 416.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 25 298.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 50 568.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 607.00 | 3 777.00 | | 3 607.00 |
HL TOTAL REVENUE (I + III + V + VII) | 108 611.00 | 89 667.00 | | 108 611.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 650.00 | 55 165.00 | | 61 650.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 961.00 | 34 502.00 | | 46 961.00 |
| |
| 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 | 104 100.00 | | | 104 100.00 |
I3 DECREASES Total Financial Fixed Assets | | | 101 100.00 | |
I4 DECREASES Grand Total | | | 104 100.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 000.00 | | | 3 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 101 100.00 | | | 101 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 419.00 | 1 000.00 | | 1 419.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 419.00 | 1 000.00 | | 1 419.00 |
| |
| 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 | 421.00 | 421.00 | | 421.00 |
UX Other trade receivables | 24 068.00 | | | 24 068.00 |
VC Group and associates | 55 537.00 | | | 55 537.00 |
VH Loans with a maturity of more than one year at origin | 16 995.00 | 16 995.00 | | 16 995.00 |
VI Group and Associates | 48 777.00 | 48 777.00 | | 48 777.00 |
VK Loans repaid during the year | 16 530.00 | | | 16 530.00 |
VM Income taxes | 169.00 | | | 169.00 |
VS Prepaid expenses | 396.00 | | | 396.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 80 170.00 | 80 170.00 | | 80 170.00 |
VW VAT | 7 714.00 | 7 714.00 | | 7 714.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 73 908.00 | 73 908.00 | | 73 908.00 |
