| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 041.00 | 377.00 | 664.00 | 1 041.00 |
BJ TOTAL (I) | 2 199 011.00 | 377.00 | 2 198 634.00 | 2 199 011.00 |
BX Customers and related accounts | 58 024.00 | | 58 024.00 | 58 024.00 |
BZ Other receivables | 245 732.00 | | 245 732.00 | 245 732.00 |
CD Marketable securities | 367.00 | | 367.00 | 367.00 |
CF Cash and cash equivalents | 380 006.00 | | 380 006.00 | 380 006.00 |
CH Prepaid expenses | 2 017.00 | | 2 017.00 | 2 017.00 |
CJ TOTAL (II) | 686 145.00 | | 686 145.00 | 686 145.00 |
CO Grand total (0 to V) | 2 885 156.00 | 377.00 | 2 884 779.00 | 2 885 156.00 |
CU Other investments | 2 197 970.00 | | 2 197 970.00 | 2 197 970.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 077 970.00 | 1 077 970.00 | | 1 077 970.00 |
DD Legal reserve (1) | 107 797.00 | 107 797.00 | | 107 797.00 |
DG Other reserves | 1 050 854.00 | 882 339.00 | | 1 050 854.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 159 079.00 | 344 224.00 | | 159 079.00 |
DL TOTAL (I) | 2 395 701.00 | 2 412 330.00 | | 2 395 701.00 |
DV Miscellaneous Loans and Financial Debts (4) | 439 752.00 | 358 956.00 | | 439 752.00 |
DX Trade payables and related accounts | 5 309.00 | 7 772.00 | | 5 309.00 |
DY Tax and social security liabilities | 39 616.00 | 36 974.00 | | 39 616.00 |
EA Other liabilities | 4 401.00 | 5 175.00 | | 4 401.00 |
EC TOTAL (IV) | 489 079.00 | 408 877.00 | | 489 079.00 |
EE Grand total (I to V) | 2 884 779.00 | 2 821 207.00 | | 2 884 779.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 307 953.00 | | 307 953.00 | 307 953.00 |
FJ Net sales | 307 953.00 | | 307 953.00 | 307 953.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 307 953.00 | |
FW Other purchases and external expenses | | | 57 182.00 | |
FX Taxes, duties, and similar payments | | | 1 514.00 | |
FY Salaries and Wages | | | 202 420.00 | |
FZ Social Security Contributions | | | 24 026.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 347.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 285 494.00 | |
GG - OPERATING RESULT (I - II) | | | 22 459.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 151 168.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 151 168.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 151 168.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 173 627.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 535.00 | 260.00 | | 535.00 |
HD Total exceptional income (VII) | 535.00 | 260.00 | | 535.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 535.00 | 260.00 | | 535.00 |
HK Income tax | 15 083.00 | 5 660.00 | | 15 083.00 |
HL TOTAL REVENUE (I + III + V + VII) | 459 656.00 | 613 574.00 | | 459 656.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 300 577.00 | 269 350.00 | | 300 577.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 159 079.00 | 344 224.00 | | 159 079.00 |
| |
| 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 | 2 199 011.00 | | | 2 199 011.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 197 970.00 | |
I4 DECREASES Grand Total | | | 2 199 011.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 041.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 041.00 | | | 1 041.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 197 970.00 | | | 2 197 970.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30.00 | 347.00 | | 30.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30.00 | 347.00 | | 30.00 |
| |
| 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 | 5 309.00 | 5 309.00 | | 5 309.00 |
8C Staff and Related Accounts | 10 406.00 | 10 406.00 | | 10 406.00 |
8D Social Security and Other Social Organizations | 10 207.00 | 10 207.00 | | 10 207.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 401.00 | 4 401.00 | | 4 401.00 |
UX Other trade receivables | 58 024.00 | | | 58 024.00 |
VB VAT | 7 921.00 | | | 7 921.00 |
VC Group and associates | 27 712.00 | | | 27 712.00 |
VI Group and Associates | 439 752.00 | 439 752.00 | | 439 752.00 |
VM Income taxes | 20 099.00 | | | 20 099.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 096.00 | 1 096.00 | | 1 096.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 190 000.00 | | | 190 000.00 |
VS Prepaid expenses | 2 017.00 | | | 2 017.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 305 772.00 | 305 772.00 | | 305 772.00 |
VW VAT | 17 907.00 | 17 907.00 | | 17 907.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 489 079.00 | 489 079.00 | | 489 079.00 |
