| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 794.00 | 1 727.00 | 68.00 | 1 794.00 |
BB Receivables related to investments | 71 600.00 | | 71 600.00 | 71 600.00 |
BJ TOTAL (I) | 597 111.00 | 1 727.00 | 595 384.00 | 597 111.00 |
BX Customers and related accounts | 100 800.00 | | 100 800.00 | 100 800.00 |
BZ Other receivables | 20.00 | | 20.00 | 20.00 |
CD Marketable securities | 5 008.00 | | 5 008.00 | 5 008.00 |
CF Cash and cash equivalents | 62 175.00 | | 62 175.00 | 62 175.00 |
CH Prepaid expenses | 1 065.00 | | 1 065.00 | 1 065.00 |
CJ TOTAL (II) | 169 068.00 | | 169 068.00 | 169 068.00 |
CO Grand total (0 to V) | 766 180.00 | 1 727.00 | 764 453.00 | 766 180.00 |
CU Other investments | 523 717.00 | | 523 717.00 | 523 717.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 30 000.00 | 30 000.00 | | 30 000.00 |
DH Retained earnings | 286 259.00 | 285 495.00 | | 286 259.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 326.00 | 20 764.00 | | 21 326.00 |
DL TOTAL (I) | 637 585.00 | 636 259.00 | | 637 585.00 |
DV Miscellaneous Loans and Financial Debts (4) | 105 981.00 | 101 824.00 | | 105 981.00 |
DX Trade payables and related accounts | 20.00 | | | 20.00 |
DY Tax and social security liabilities | 20 867.00 | 20 280.00 | | 20 867.00 |
EC TOTAL (IV) | 126 868.00 | 122 104.00 | | 126 868.00 |
EE Grand total (I to V) | 764 453.00 | 758 363.00 | | 764 453.00 |
| |
| 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 | | | | |
FR Total operating income (I) | | | 240 000.00 | |
FW Other purchases and external expenses | | | 12 177.00 | |
FX Taxes, duties, and similar payments | | | 820.00 | |
FY Salaries and Wages | | | 200 000.00 | |
FZ Social Security Contributions | | | 1 830.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 400.00 | |
GF Total Operating Expenses (II) | | | 215 227.00 | |
GG - OPERATING RESULT (I - II) | | | 24 773.00 | |
GL Other interest and similar income | | | 21.00 | |
GO Net income from sales of marketable securities | | | 137.00 | |
GP Total financial income (V) | | | 158.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 158.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 931.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 605.00 | 3 664.00 | | 3 605.00 |
HL TOTAL REVENUE (I + III + V + VII) | 240 158.00 | 240 362.00 | | 240 158.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 218 832.00 | 219 598.00 | | 218 832.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 326.00 | 20 764.00 | | 21 326.00 |
| |
| 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 | 631 311.00 | | | 631 311.00 |
I3 DECREASES Total Financial Fixed Assets | | 100 800.00 | | |
I4 DECREASES Grand Total | | 100 800.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 794.00 | | | 1 794.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 629 517.00 | | | 629 517.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 400.00 | | | 400.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 400.00 | | | 400.00 |
| |
| 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 | 20.00 | 20.00 | | 20.00 |
8E Income Taxes | 857.00 | 857.00 | | 857.00 |
UL Receivables related to investments | 71 600.00 | 71 600.00 | | 71 600.00 |
UX Other trade receivables | 100 800.00 | | | 100 800.00 |
VB VAT | 20.00 | | | 20.00 |
VI Group and Associates | 105 981.00 | 105 981.00 | | 105 981.00 |
VQ Other Taxes, Duties, and Similar Debts | 610.00 | 610.00 | | 610.00 |
VS Prepaid expenses | 1 065.00 | | | 1 065.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 173 486.00 | 173 486.00 | | 173 486.00 |
VW VAT | 19 400.00 | 19 400.00 | | 19 400.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 126 868.00 | 126 868.00 | | 126 868.00 |
