| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 175 003.00 | | 175 003.00 | 175 003.00 |
BJ TOTAL (I) | 2 225 003.00 | | 2 225 003.00 | 2 225 003.00 |
BX Customers and related accounts | 43 153.00 | | 43 153.00 | 43 153.00 |
BZ Other receivables | 9 906.00 | | 9 906.00 | 9 906.00 |
CF Cash and cash equivalents | 217 468.00 | | 217 468.00 | 217 468.00 |
CJ TOTAL (II) | 270 527.00 | | 270 527.00 | 270 527.00 |
CO Grand total (0 to V) | 2 495 530.00 | | 2 495 530.00 | 2 495 530.00 |
CP Shares due in less than one year | 175 003.00 | | | 175 003.00 |
CU Other investments | 2 050 000.00 | | 2 050 000.00 | 2 050 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 867 510.00 | 1 867 510.00 | | 1 867 510.00 |
DD Legal reserve (1) | 21 357.00 | 8 351.00 | | 21 357.00 |
DG Other reserves | 405 779.00 | 158 672.00 | | 405 779.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 149 018.00 | 260 113.00 | | 149 018.00 |
DL TOTAL (I) | 2 443 664.00 | 2 294 646.00 | | 2 443 664.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 080.00 | 63 235.00 | | 16 080.00 |
DX Trade payables and related accounts | 17 340.00 | 14 091.00 | | 17 340.00 |
DY Tax and social security liabilities | 14 817.00 | 22 086.00 | | 14 817.00 |
EA Other liabilities | 3 629.00 | | | 3 629.00 |
EC TOTAL (IV) | 51 866.00 | 99 412.00 | | 51 866.00 |
EE Grand total (I to V) | 2 495 530.00 | 2 394 058.00 | | 2 495 530.00 |
EG Accrued income and payables due within one year | 51 866.00 | 99 412.00 | | 51 866.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 674.00 | | 674.00 | 674.00 |
FG Production sold - services | 146 585.00 | | 146 585.00 | 146 585.00 |
FJ Net sales | 147 259.00 | | 147 259.00 | 147 259.00 |
FQ Other income | | | 15.00 | |
FR Total operating income (I) | | | 147 274.00 | |
FS Purchases of goods (including customs duties) | | | 674.00 | |
FW Other purchases and external expenses | | | 42 937.00 | |
FX Taxes, duties, and similar payments | | | 854.00 | |
FY Salaries and Wages | | | 49 554.00 | |
FZ Social Security Contributions | | | 10 828.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 104 849.00 | |
GG - OPERATING RESULT (I - II) | | | 42 425.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 112 500.00 | |
GK Income from other securities and fixed asset receivables | | | 1 463.00 | |
GL Other interest and similar income | | | 88.00 | |
GP Total financial income (V) | | | 114 051.00 | |
GR Interest and similar expenses | | | 599.00 | |
GU Total financial expenses (VI) | | | 599.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 113 453.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 155 878.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 300.00 | | | 300.00 |
HD Total exceptional income (VII) | 300.00 | | | 300.00 |
HF Exceptional expenses on capital transactions | 100.00 | | | 100.00 |
HH Total exceptional expenses (VIII) | 100.00 | | | 100.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 200.00 | | | 200.00 |
HK Income tax | 7 060.00 | 10 178.00 | | 7 060.00 |
HL TOTAL REVENUE (I + III + V + VII) | 261 625.00 | 378 493.00 | | 261 625.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 112 608.00 | 118 380.00 | | 112 608.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 149 018.00 | 260 113.00 | | 149 018.00 |
| |
| 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 | 2 139 762.00 | | 85 341.00 | 2 139 762.00 |
I3 DECREASES Total Financial Fixed Assets | | 100.00 | 2 225 003.00 | |
I4 DECREASES Grand Total | | 100.00 | 2 225 003.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 139 762.00 | | 85 341.00 | 2 139 762.00 |
| |
| 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 | 17 340.00 | 17 340.00 | | 17 340.00 |
8C Staff and Related Accounts | 3 056.00 | 3 056.00 | | 3 056.00 |
8D Social Security and Other Social Organizations | 3 551.00 | 3 551.00 | | 3 551.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 629.00 | 3 629.00 | | 3 629.00 |
UL Receivables related to investments | 175 003.00 | 175 003.00 | | 175 003.00 |
UX Other trade receivables | 43 153.00 | | | 43 153.00 |
VB VAT | 2 923.00 | | | 2 923.00 |
VI Group and Associates | 16 080.00 | 16 080.00 | | 16 080.00 |
VM Income taxes | 4 989.00 | | | 4 989.00 |
VP Miscellaneous | 1 994.00 | | | 1 994.00 |
VQ Other Taxes, Duties, and Similar Debts | 434.00 | 434.00 | | 434.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 228 062.00 | 228 062.00 | | 228 062.00 |
VW VAT | 7 776.00 | 7 776.00 | | 7 776.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 866.00 | 51 866.00 | | 51 866.00 |
