| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 694.00 | 413.00 | 281.00 | 694.00 |
BB Receivables related to investments | 33 325.00 | | 33 325.00 | 33 325.00 |
BJ TOTAL (I) | 430 657.00 | 413.00 | 430 244.00 | 430 657.00 |
BZ Other receivables | 92.00 | | 92.00 | 92.00 |
CF Cash and cash equivalents | 14 198.00 | | 14 198.00 | 14 198.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 14 290.00 | | 14 290.00 | 14 290.00 |
CO Grand total (0 to V) | 444 947.00 | 413.00 | 444 534.00 | 444 947.00 |
CU Other investments | 396 638.00 | | 396 638.00 | 396 638.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 88 881.00 | 14 497.00 | | 88 881.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 83 241.00 | 74 385.00 | | 83 241.00 |
DL TOTAL (I) | 188 622.00 | 105 381.00 | | 188 622.00 |
DU Loans and Debts from Credit Institutions (3) | 237 088.00 | 289 986.00 | | 237 088.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 344.00 | 4 466.00 | | 5 344.00 |
DX Trade payables and related accounts | 552.00 | 545.00 | | 552.00 |
DY Tax and social security liabilities | 12 928.00 | 12 603.00 | | 12 928.00 |
EC TOTAL (IV) | 255 912.00 | 307 600.00 | | 255 912.00 |
EE Grand total (I to V) | 444 534.00 | 412 981.00 | | 444 534.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 144 000.00 | | 144 000.00 | 144 000.00 |
FJ Net sales | 144 000.00 | | 144 000.00 | 144 000.00 |
FR Total operating income (I) | | | 144 000.00 | |
FW Other purchases and external expenses | | | 16 025.00 | |
FX Taxes, duties, and similar payments | | | 254.00 | |
FY Salaries and Wages | | | 71 497.00 | |
FZ Social Security Contributions | | | 4 808.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 231.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 92 817.00 | |
GG - OPERATING RESULT (I - II) | | | 51 183.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GP Total financial income (V) | | | 50 000.00 | |
GR Interest and similar expenses | | | 11 897.00 | |
GU Total financial expenses (VI) | | | 11 897.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 38 103.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 89 286.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 045.00 | 1 508.00 | | 6 045.00 |
HL TOTAL REVENUE (I + III + V + VII) | 194 000.00 | 170 000.00 | | 194 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 110 759.00 | 95 616.00 | | 110 759.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 83 241.00 | 74 385.00 | | 83 241.00 |
| |
| 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 | 400 192.00 | | 50 366.00 | 400 192.00 |
I3 DECREASES Total Financial Fixed Assets | | 19 901.00 | 429 963.00 | |
I4 DECREASES Grand Total | | 19 901.00 | 430 657.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 694.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 694.00 | | | 694.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 399 498.00 | | 50 366.00 | 399 498.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 181.00 | 231.00 | | 181.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 181.00 | 231.00 | | 181.00 |
| |
| 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 | 552.00 | 552.00 | | 552.00 |
8C Staff and Related Accounts | 3 437.00 | 3 437.00 | | 3 437.00 |
8D Social Security and Other Social Organizations | 1 014.00 | 1 014.00 | | 1 014.00 |
8E Income Taxes | 6 045.00 | 6 045.00 | | 6 045.00 |
UL Receivables related to investments | 33 325.00 | 33 325.00 | | 33 325.00 |
VB VAT | 92.00 | | | 92.00 |
VH Loans with a maturity of more than one year at origin | 237 088.00 | 55 652.00 | 181 436.00 | 237 088.00 |
VI Group and Associates | 5 344.00 | 5 344.00 | | 5 344.00 |
VK Loans repaid during the year | 52 819.00 | | | 52 819.00 |
VQ Other Taxes, Duties, and Similar Debts | 177.00 | 177.00 | | 177.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 417.00 | 33 417.00 | | 33 417.00 |
VW VAT | 2 255.00 | 2 255.00 | | 2 255.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 255 912.00 | 74 476.00 | 181 436.00 | 255 912.00 |
