| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 692.00 | 2 692.00 | | 2 692.00 |
AR Technical installations, industrial equipment and tools | 2 377.00 | 1 564.00 | 813.00 | 2 377.00 |
AT Other tangible assets | 32 261.00 | 32 261.00 | | 32 261.00 |
BH Other financial assets | 1 829.00 | | 1 829.00 | 1 829.00 |
BJ TOTAL (I) | 166 860.00 | 36 518.00 | 130 342.00 | 166 860.00 |
BX Customers and related accounts | 134.00 | | 134.00 | 134.00 |
BZ Other receivables | 1 238 653.00 | | 1 238 653.00 | 1 238 653.00 |
CF Cash and cash equivalents | 7 572.00 | | 7 572.00 | 7 572.00 |
CH Prepaid expenses | 624.00 | | 624.00 | 624.00 |
CJ TOTAL (II) | 1 246 983.00 | | 1 246 983.00 | 1 246 983.00 |
CO Grand total (0 to V) | 1 413 843.00 | 36 518.00 | 1 377 325.00 | 1 413 843.00 |
CU Other investments | 127 700.00 | | 127 700.00 | 127 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600 000.00 | 600 000.00 | | 600 000.00 |
DD Legal reserve (1) | 60 000.00 | 60 000.00 | | 60 000.00 |
DG Other reserves | 605 262.00 | 616 412.00 | | 605 262.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 474.00 | 18 851.00 | | 1 474.00 |
DL TOTAL (I) | 1 266 736.00 | 1 295 262.00 | | 1 266 736.00 |
DV Miscellaneous Loans and Financial Debts (4) | 104 143.00 | 51 620.00 | | 104 143.00 |
DX Trade payables and related accounts | 3 665.00 | 3 732.00 | | 3 665.00 |
DY Tax and social security liabilities | 2 780.00 | 3 981.00 | | 2 780.00 |
EC TOTAL (IV) | 110 589.00 | 59 334.00 | | 110 589.00 |
EE Grand total (I to V) | 1 377 325.00 | 1 354 596.00 | | 1 377 325.00 |
EG Accrued income and payables due within one year | 110 589.00 | 59 334.00 | | 110 589.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 25 507.00 | | 25 507.00 | 25 507.00 |
FJ Net sales | 25 507.00 | | 25 507.00 | 25 507.00 |
FR Total operating income (I) | | | 25 507.00 | |
FW Other purchases and external expenses | | | 19 599.00 | |
FX Taxes, duties, and similar payments | | | 1 081.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 1 753.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 320.00 | |
GF Total Operating Expenses (II) | | | 22 753.00 | |
GG - OPERATING RESULT (I - II) | | | 2 755.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 853.00 | |
GP Total financial income (V) | | | 20 853.00 | |
GR Interest and similar expenses | | | 1 487.00 | |
GU Total financial expenses (VI) | | | 1 487.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 19 367.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 121.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 396.00 | | |
HD Total exceptional income (VII) | | 1 396.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 396.00 | | |
HK Income tax | 20 647.00 | 3 407.00 | | 20 647.00 |
HL TOTAL REVENUE (I + III + V + VII) | 46 360.00 | 54 993.00 | | 46 360.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 886.00 | 36 142.00 | | 44 886.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 474.00 | 18 851.00 | | 1 474.00 |
| |
| 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 | 166 860.00 | | | 166 860.00 |
I3 DECREASES Total Financial Fixed Assets | | | 129 529.00 | |
I4 DECREASES Grand Total | | | 166 860.00 | |
IO DECREASES Total including other intangible assets | | | 2 692.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 34 638.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 692.00 | | | 2 692.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 34 638.00 | | | 34 638.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 129 529.00 | | | 129 529.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 36 198.00 | 320.00 | | 36 198.00 |
PE DEPRECIATION Total including other intangible assets | 2 692.00 | | | 2 692.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 505.00 | 320.00 | | 33 505.00 |
| |
| 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 | 3 665.00 | 3 665.00 | | 3 665.00 |
8D Social Security and Other Social Organizations | 97.00 | 97.00 | | 97.00 |
UT Other financial assets | 1 829.00 | | | 1 829.00 |
UX Other trade receivables | 134.00 | | | 134.00 |
VB VAT | 1 018.00 | | | 1 018.00 |
VI Group and Associates | 104 143.00 | 104 143.00 | | 104 143.00 |
VQ Other Taxes, Duties, and Similar Debts | 606.00 | 606.00 | | 606.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 237 634.00 | | | 1 237 634.00 |
VS Prepaid expenses | 624.00 | | | 624.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 241 241.00 | 1 239 412.00 | 1 829.00 | 1 241 241.00 |
VW VAT | 2 077.00 | 2 077.00 | | 2 077.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 110 589.00 | 110 589.00 | | 110 589.00 |
