| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 326 103.00 | 306 189.00 | 19 914.00 | 326 103.00 |
BJ TOTAL (I) | 603 103.00 | 306 189.00 | 296 914.00 | 603 103.00 |
BZ Other receivables | 1 098 600.00 | | 1 098 600.00 | 1 098 600.00 |
CF Cash and cash equivalents | 21 942.00 | | 21 942.00 | 21 942.00 |
CJ TOTAL (II) | 1 120 542.00 | | 1 120 542.00 | 1 120 542.00 |
CO Grand total (0 to V) | 1 723 644.00 | 306 189.00 | 1 417 455.00 | 1 723 644.00 |
CU Other investments | 277 000.00 | | 277 000.00 | 277 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 1 110 841.00 | 1 110 841.00 | | 1 110 841.00 |
DH Retained earnings | 226 412.00 | 205 651.00 | | 226 412.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 541.00 | 20 762.00 | | 23 541.00 |
DL TOTAL (I) | 1 404 794.00 | 1 381 253.00 | | 1 404 794.00 |
DX Trade payables and related accounts | 11 858.00 | 11 733.00 | | 11 858.00 |
EA Other liabilities | 803.00 | 710.00 | | 803.00 |
EC TOTAL (IV) | 12 661.00 | 12 443.00 | | 12 661.00 |
EE Grand total (I to V) | 1 417 455.00 | 1 393 696.00 | | 1 417 455.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 53 556.00 | | 53 556.00 | 53 556.00 |
FJ Net sales | 53 556.00 | | 53 556.00 | 53 556.00 |
FR Total operating income (I) | | | 53 556.00 | |
FS Purchases of goods (including customs duties) | | | -9.00 | |
FT Inventory change (goods) | | | 8.00 | |
FV Inventory change (raw materials and supplies) | | | 8.00 | |
FW Other purchases and external expenses | | | 10 778.00 | |
FX Taxes, duties, and similar payments | | | 5 716.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 297.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 25 794.00 | |
GG - OPERATING RESULT (I - II) | | | 27 762.00 | |
GL Other interest and similar income | | | 7 549.00 | |
GP Total financial income (V) | | | 7 549.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 549.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 312.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 11 771.00 | 12 141.00 | | 11 771.00 |
HL TOTAL REVENUE (I + III + V + VII) | 61 105.00 | 61 089.00 | | 61 105.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 565.00 | 40 327.00 | | 37 565.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 541.00 | 20 762.00 | | 23 541.00 |
| |
| 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 | 603 103.00 | | | 603 103.00 |
I3 DECREASES Total Financial Fixed Assets | | | 277 000.00 | |
I4 DECREASES Grand Total | | | 603 103.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 326 103.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 326 103.00 | | | 326 103.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 277 000.00 | | | 277 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 296 892.00 | 9 297.00 | | 296 892.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 296 892.00 | 9 297.00 | | 296 892.00 |
| |
| 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 | 11 858.00 | 11 858.00 | | 11 858.00 |
VB VAT | 1 286.00 | | | 1 286.00 |
VC Group and associates | 1 095 352.00 | | | 1 095 352.00 |
VI Group and Associates | 803.00 | 803.00 | | 803.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 962.00 | | | 1 962.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 098 600.00 | 1 098 600.00 | | 1 098 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 661.00 | 12 661.00 | | 12 661.00 |
