| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 75 000.00 | | 75 000.00 | 75 000.00 |
AT Other tangible assets | 2 978.00 | 2 978.00 | | 2 978.00 |
BH Other financial assets | 103.00 | | 103.00 | 103.00 |
BJ TOTAL (I) | 78 081.00 | 2 978.00 | 75 103.00 | 78 081.00 |
BX Customers and related accounts | 4 000.00 | | 4 000.00 | 4 000.00 |
BZ Other receivables | 249 068.00 | | 249 068.00 | 249 068.00 |
CJ TOTAL (II) | 253 068.00 | | 253 068.00 | 253 068.00 |
CO Grand total (0 to V) | 331 149.00 | 2 978.00 | 328 171.00 | 331 149.00 |
CP Shares due in less than one year | 103.00 | | | 103.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 76 000.00 | 76 000.00 | | 76 000.00 |
DD Legal reserve (1) | 7 600.00 | 7 600.00 | | 7 600.00 |
DH Retained earnings | -23 407.00 | -32 525.00 | | -23 407.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 51 095.00 | 9 118.00 | | 51 095.00 |
DL TOTAL (I) | 111 288.00 | 60 193.00 | | 111 288.00 |
DU Loans and Debts from Credit Institutions (3) | 15 622.00 | 10 269.00 | | 15 622.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 824.00 | | | 6 824.00 |
DX Trade payables and related accounts | 9 468.00 | 17 681.00 | | 9 468.00 |
DY Tax and social security liabilities | 667.00 | 667.00 | | 667.00 |
EA Other liabilities | 184 302.00 | 180 755.00 | | 184 302.00 |
EC TOTAL (IV) | 216 883.00 | 209 372.00 | | 216 883.00 |
EE Grand total (I to V) | 328 171.00 | 269 565.00 | | 328 171.00 |
EG Accrued income and payables due within one year | 216 883.00 | 209 372.00 | | 216 883.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 61 000.00 | | 61 000.00 | 61 000.00 |
FJ Net sales | 61 000.00 | | 61 000.00 | 61 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 61 001.00 | |
FW Other purchases and external expenses | | | 3 391.00 | |
FX Taxes, duties, and similar payments | | | 194.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 3 585.00 | |
GG - OPERATING RESULT (I - II) | | | 57 416.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 229.00 | |
GL Other interest and similar income | | | 162.00 | |
GP Total financial income (V) | | | 4 391.00 | |
GR Interest and similar expenses | | | 3 888.00 | |
GU Total financial expenses (VI) | | | 3 888.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 503.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 919.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 824.00 | | | 6 824.00 |
HL TOTAL REVENUE (I + III + V + VII) | 65 392.00 | 18 764.00 | | 65 392.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 297.00 | 9 646.00 | | 14 297.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 51 095.00 | 9 118.00 | | 51 095.00 |
| |
| 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 | 78 081.00 | | | 78 081.00 |
I3 DECREASES Total Financial Fixed Assets | | | 103.00 | |
I4 DECREASES Grand Total | | | 78 081.00 | |
IO DECREASES Total including other intangible assets | | | 75 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 978.00 | |
KD ACQUISITIONS Total including other intangible assets | 75 000.00 | | | 75 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 978.00 | | | 2 978.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 103.00 | | | 103.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 978.00 | | | 2 978.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 978.00 | | | 2 978.00 |
| |
| 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 | 9 468.00 | 9 468.00 | | 9 468.00 |
8K Other liabilities (including liabilities related to repo transactions) | 184 302.00 | 184 302.00 | | 184 302.00 |
UT Other financial assets | 103.00 | 103.00 | | 103.00 |
UX Other trade receivables | 4 000.00 | | | 4 000.00 |
VB VAT | 1 896.00 | | | 1 896.00 |
VC Group and associates | 237 383.00 | | | 237 383.00 |
VG Loans with a maturity of up to one year at origin | 15 622.00 | 15 622.00 | | 15 622.00 |
VI Group and Associates | 6 824.00 | 6 824.00 | | 6 824.00 |
VJ Loans taken out during the year | 5 354.00 | | | 5 354.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 789.00 | | | 9 789.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 253 171.00 | 253 171.00 | | 253 171.00 |
VW VAT | 667.00 | 667.00 | | 667.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 216 883.00 | 216 883.00 | | 216 883.00 |
