| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 26 135.00 | 11 644.00 | 14 491.00 | 26 135.00 |
BJ TOTAL (I) | 589 683.00 | 11 644.00 | 578 039.00 | 589 683.00 |
BX Customers and related accounts | 24 000.00 | | 24 000.00 | 24 000.00 |
BZ Other receivables | 42 330.00 | | 42 330.00 | 42 330.00 |
CF Cash and cash equivalents | 60 860.00 | | 60 860.00 | 60 860.00 |
CH Prepaid expenses | 51.00 | | 51.00 | 51.00 |
CJ TOTAL (II) | 127 241.00 | | 127 241.00 | 127 241.00 |
CO Grand total (0 to V) | 716 924.00 | 11 644.00 | 705 280.00 | 716 924.00 |
CU Other investments | 563 548.00 | | 563 548.00 | 563 548.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | | | 80 000.00 |
DD Legal reserve (1) | 8 000.00 | | | 8 000.00 |
DG Other reserves | 444 415.00 | | | 444 415.00 |
DH Retained earnings | -1 405.00 | | | -1 405.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 540.00 | | | 58 540.00 |
DK Regulated provisions | 13 548.00 | | | 13 548.00 |
DL TOTAL (I) | 603 098.00 | | | 603 098.00 |
DU Loans and Debts from Credit Institutions (3) | 12 706.00 | | | 12 706.00 |
DV Miscellaneous Loans and Financial Debts (4) | 59 180.00 | | | 59 180.00 |
DX Trade payables and related accounts | 5 034.00 | | | 5 034.00 |
DY Tax and social security liabilities | 25 263.00 | | | 25 263.00 |
EC TOTAL (IV) | 102 182.00 | | | 102 182.00 |
EE Grand total (I to V) | 705 280.00 | | | 705 280.00 |
EG Accrued income and payables due within one year | 95 824.00 | | | 95 824.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 53.00 | | | 53.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 240 000.00 | | 240 000.00 | 240 000.00 |
FJ Net sales | 240 000.00 | | 240 000.00 | 240 000.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 240 002.00 | |
FW Other purchases and external expenses | | | 16 829.00 | |
FX Taxes, duties, and similar payments | | | 2 605.00 | |
FY Salaries and Wages | | | 143 476.00 | |
FZ Social Security Contributions | | | 58 280.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 060.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 226 257.00 | |
GG - OPERATING RESULT (I - II) | | | 13 745.00 | |
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 | | | 664.00 | |
GU Total financial expenses (VI) | | | 664.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 49 336.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 63 080.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 80.00 | | | 80.00 |
HD Total exceptional income (VII) | 80.00 | | | 80.00 |
HE Exceptional expenses on management operations | 100.00 | | | 100.00 |
HH Total exceptional expenses (VIII) | 100.00 | | | 100.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -20.00 | | | -20.00 |
HK Income tax | 4 520.00 | | | 4 520.00 |
HL TOTAL REVENUE (I + III + V + VII) | 290 082.00 | | | 290 082.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 231 542.00 | | | 231 542.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 58 540.00 | | | 58 540.00 |
| |
| 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 | 589 683.00 | | | 589 683.00 |
I3 DECREASES Total Financial Fixed Assets | | | 563 548.00 | |
I4 DECREASES Grand Total | | | 589 683.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 26 135.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 26 135.00 | | | 26 135.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 563 548.00 | | | 563 548.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 584.00 | 5 060.00 | | 6 584.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 584.00 | 5 060.00 | | 6 584.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 13 548.00 | | | 13 548.00 |
7C Grand total | 13 548.00 | | | 13 548.00 |
| |
| 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 | 5 034.00 | 5 034.00 | | 5 034.00 |
8C Staff and Related Accounts | 10 791.00 | 10 791.00 | | 10 791.00 |
8D Social Security and Other Social Organizations | 8 641.00 | 8 641.00 | | 8 641.00 |
8E Income Taxes | 204 788.00 | 204 788.00 | | 204 788.00 |
UX Other trade receivables | 24 000.00 | | | 24 000.00 |
VB VAT | 1 068.00 | | | 1 068.00 |
VC Group and associates | 245 570.00 | | | 245 570.00 |
VG Loans with a maturity of up to one year at origin | 62.00 | 62.00 | | 62.00 |
VH Loans with a maturity of more than one year at origin | 12 644.00 | 6 286.00 | 6 358.00 | 12 644.00 |
VI Group and Associates | 59 180.00 | 59 180.00 | | 59 180.00 |
VK Loans repaid during the year | 6 214.00 | | | 6 214.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 915.00 | 1 915.00 | | 1 915.00 |
VS Prepaid expenses | 51.00 | | | 51.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 271 169.00 | 271 169.00 | | 271 169.00 |
VW VAT | 3 915.00 | 3 915.00 | | 3 915.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 306 970.00 | 300 612.00 | 6 358.00 | 306 970.00 |
