| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 40 500.00 | 27 394.00 | 13 106.00 | 40 500.00 |
BB Receivables related to investments | 1 457 255.00 | | 1 457 255.00 | 1 457 255.00 |
BJ TOTAL (I) | 4 936 912.00 | 27 394.00 | 4 909 518.00 | 4 936 912.00 |
BZ Other receivables | 85 489.00 | | 85 489.00 | 85 489.00 |
CF Cash and cash equivalents | 436 892.00 | | 436 892.00 | 436 892.00 |
CH Prepaid expenses | 79.00 | | 79.00 | 79.00 |
CJ TOTAL (II) | 522 460.00 | | 522 460.00 | 522 460.00 |
CO Grand total (0 to V) | 5 459 371.00 | 27 394.00 | 5 431 978.00 | 5 459 371.00 |
CU Other investments | 3 439 157.00 | | 3 439 157.00 | 3 439 157.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 386 410.00 | | | 3 386 410.00 |
DD Legal reserve (1) | 338 641.00 | | | 338 641.00 |
DG Other reserves | 135 493.00 | | | 135 493.00 |
DH Retained earnings | 1 457 793.00 | | | 1 457 793.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 105 135.00 | | | 105 135.00 |
DL TOTAL (I) | 5 423 472.00 | | | 5 423 472.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30.00 | | | 30.00 |
DX Trade payables and related accounts | 2 343.00 | | | 2 343.00 |
DY Tax and social security liabilities | 6 132.00 | | | 6 132.00 |
EC TOTAL (IV) | 8 506.00 | | | 8 506.00 |
EE Grand total (I to V) | 5 431 978.00 | | | 5 431 978.00 |
EG Accrued income and payables due within one year | 8 506.00 | | | 8 506.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 270 000.00 | | 270 000.00 | 270 000.00 |
FJ Net sales | 270 000.00 | | 270 000.00 | 270 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 645.00 | |
FR Total operating income (I) | | | 273 645.00 | |
FW Other purchases and external expenses | | | 10 464.00 | |
FX Taxes, duties, and similar payments | | | 8 895.00 | |
FY Salaries and Wages | | | 149 984.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 125.00 | |
GF Total Operating Expenses (II) | | | 179 467.00 | |
GG - OPERATING RESULT (I - II) | | | 94 178.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 555.00 | |
GP Total financial income (V) | | | 60 555.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 60 555.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 154 733.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 645.00 | | | 3 645.00 |
HK Income tax | 49 598.00 | | | 49 598.00 |
HL TOTAL REVENUE (I + III + V + VII) | 334 200.00 | | | 334 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 229 065.00 | | | 229 065.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 105 135.00 | | | 105 135.00 |
| |
| 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 | 4 876 357.00 | | 60 555.00 | 4 876 357.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 896 412.00 | |
I4 DECREASES Grand Total | | | 4 936 912.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 40 500.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 40 500.00 | | | 40 500.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 835 857.00 | | 60 555.00 | 4 835 857.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 269.00 | 10 125.00 | | 17 269.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 269.00 | 10 125.00 | | 17 269.00 |
| |
| 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 | 2 343.00 | 2 343.00 | | 2 343.00 |
UL Receivables related to investments | 1 457 255.00 | | | 1 457 255.00 |
VB VAT | 520.00 | | | 520.00 |
VC Group and associates | 79 289.00 | | | 79 289.00 |
VI Group and Associates | 30.00 | 30.00 | | 30.00 |
VM Income taxes | 5 680.00 | | | 5 680.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 132.00 | 6 132.00 | | 6 132.00 |
VS Prepaid expenses | 79.00 | | | 79.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 542 823.00 | 85 568.00 | 1 457 255.00 | 1 542 823.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 506.00 | 8 506.00 | | 8 506.00 |
