| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 200 361.00 | | 200 361.00 | 200 361.00 |
BD Other fixed assets | 8.00 | | 8.00 | 8.00 |
BJ TOTAL (I) | 211 518.00 | | 211 518.00 | 211 518.00 |
BZ Other receivables | 17 756.00 | | 17 756.00 | 17 756.00 |
CF Cash and cash equivalents | 218 611.00 | | 218 611.00 | 218 611.00 |
CH Prepaid expenses | 6 498.00 | | 6 498.00 | 6 498.00 |
CJ TOTAL (II) | 242 865.00 | | 242 865.00 | 242 865.00 |
CO Grand total (0 to V) | 454 383.00 | | 454 383.00 | 454 383.00 |
CU Other investments | 11 150.00 | | 11 150.00 | 11 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 94 448.00 | 82 361.00 | | 94 448.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 124.00 | 32 087.00 | | 28 124.00 |
DL TOTAL (I) | 123 672.00 | 115 548.00 | | 123 672.00 |
DV Miscellaneous Loans and Financial Debts (4) | 243 112.00 | 228 024.00 | | 243 112.00 |
DX Trade payables and related accounts | 2 992.00 | 2 469.00 | | 2 992.00 |
DY Tax and social security liabilities | 84 607.00 | 73 705.00 | | 84 607.00 |
EC TOTAL (IV) | 330 711.00 | 304 198.00 | | 330 711.00 |
EE Grand total (I to V) | 454 383.00 | 419 746.00 | | 454 383.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 317 000.00 | | 317 000.00 | 317 000.00 |
FJ Net sales | 317 000.00 | | 317 000.00 | 317 000.00 |
FR Total operating income (I) | | | 317 000.00 | |
FW Other purchases and external expenses | | | 3 021.00 | |
FX Taxes, duties, and similar payments | | | 14 547.00 | |
FY Salaries and Wages | | | 198 000.00 | |
FZ Social Security Contributions | | | 68 504.00 | |
GF Total Operating Expenses (II) | | | 284 073.00 | |
GG - OPERATING RESULT (I - II) | | | 32 927.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 361.00 | |
GP Total financial income (V) | | | 3 361.00 | |
GR Interest and similar expenses | | | 3 201.00 | |
GU Total financial expenses (VI) | | | 3 201.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 160.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 087.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 68 504.00 | 70 424.00 | | 68 504.00 |
HK Income tax | 4 963.00 | 5 663.00 | | 4 963.00 |
HL TOTAL REVENUE (I + III + V + VII) | 320 361.00 | 344 555.00 | | 320 361.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 292 237.00 | 312 468.00 | | 292 237.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 124.00 | 32 087.00 | | 28 124.00 |
| |
| 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 | 64 994.00 | | 146 525.00 | 64 994.00 |
I3 DECREASES Total Financial Fixed Assets | | | 211 518.00 | |
I4 DECREASES Grand Total | | | 211 518.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 64 994.00 | | 146 525.00 | 64 994.00 |
| |
| 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 | 2 992.00 | 2 992.00 | | 2 992.00 |
8D Social Security and Other Social Organizations | 26 332.00 | 26 332.00 | | 26 332.00 |
UL Receivables related to investments | 200 361.00 | | | 200 361.00 |
VB VAT | 494.00 | | | 494.00 |
VI Group and Associates | 243 112.00 | 243 112.00 | | 243 112.00 |
VM Income taxes | 701.00 | | | 701.00 |
VQ Other Taxes, Duties, and Similar Debts | 275.00 | 275.00 | | 275.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16 561.00 | | | 16 561.00 |
VS Prepaid expenses | 6 498.00 | | | 6 498.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 224 615.00 | 24 254.00 | 200 361.00 | 224 615.00 |
VW VAT | 58 000.00 | 58 000.00 | | 58 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 330 711.00 | 330 711.00 | | 330 711.00 |
