| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 027.00 | 1 027.00 | | 1 027.00 |
BH Other financial assets | 800.00 | | 800.00 | 800.00 |
BJ TOTAL (I) | 1 251 327.00 | 1 027.00 | 1 250 300.00 | 1 251 327.00 |
BZ Other receivables | 48 242.00 | | 48 242.00 | 48 242.00 |
CF Cash and cash equivalents | 30 081.00 | | 30 081.00 | 30 081.00 |
CH Prepaid expenses | 339.00 | | 339.00 | 339.00 |
CJ TOTAL (II) | 78 662.00 | | 78 662.00 | 78 662.00 |
CO Grand total (0 to V) | 1 329 989.00 | 1 027.00 | 1 328 962.00 | 1 329 989.00 |
CU Other investments | 1 249 500.00 | | 1 249 500.00 | 1 249 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 675 100.00 | 675 100.00 | | 675 100.00 |
DD Legal reserve (1) | 11 838.00 | 9 683.00 | | 11 838.00 |
DG Other reserves | 224 148.00 | 183 207.00 | | 224 148.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 53 042.00 | 43 096.00 | | 53 042.00 |
DL TOTAL (I) | 964 129.00 | 911 086.00 | | 964 129.00 |
DU Loans and Debts from Credit Institutions (3) | 205 756.00 | 278 019.00 | | 205 756.00 |
DV Miscellaneous Loans and Financial Debts (4) | 136 944.00 | 92 677.00 | | 136 944.00 |
DX Trade payables and related accounts | 3 963.00 | 4 418.00 | | 3 963.00 |
DY Tax and social security liabilities | 18 170.00 | 17 732.00 | | 18 170.00 |
EC TOTAL (IV) | 364 833.00 | 392 847.00 | | 364 833.00 |
EE Grand total (I to V) | 1 328 962.00 | 1 303 933.00 | | 1 328 962.00 |
EG Accrued income and payables due within one year | 234 464.00 | 187 825.00 | | 234 464.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 276 000.00 | | 276 000.00 | 276 000.00 |
FJ Net sales | 276 000.00 | | 276 000.00 | 276 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 125.00 | |
FR Total operating income (I) | | | 276 125.00 | |
FW Other purchases and external expenses | | | 48 760.00 | |
FX Taxes, duties, and similar payments | | | 10 303.00 | |
FY Salaries and Wages | | | 154 712.00 | |
FZ Social Security Contributions | | | 81 204.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 132.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 295 116.00 | |
GG - OPERATING RESULT (I - II) | | | -18 991.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 82 862.00 | |
GP Total financial income (V) | | | 82 862.00 | |
GR Interest and similar expenses | | | 10 783.00 | |
GU Total financial expenses (VI) | | | 10 783.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 72 079.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 087.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 121.00 | | |
A2 TOTAL ASSETS | 57 428.00 | 66 712.00 | | 57 428.00 |
HE Exceptional expenses on management operations | 45.00 | | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | | | -45.00 |
HL TOTAL REVENUE (I + III + V + VII) | 358 987.00 | 358 963.00 | | 358 987.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 305 945.00 | 315 866.00 | | 305 945.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 53 042.00 | 43 096.00 | | 53 042.00 |
| |
| 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 | 1 251 327.00 | | | 1 251 327.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 250 300.00 | |
I4 DECREASES Grand Total | | | 1 251 327.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 027.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 027.00 | | | 1 027.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 250 300.00 | | | 1 250 300.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 895.00 | 132.00 | | 895.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 895.00 | 132.00 | | 895.00 |
| |
| 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 | 3 963.00 | 3 963.00 | | 3 963.00 |
8C Staff and Related Accounts | 2 728.00 | 2 728.00 | | 2 728.00 |
8D Social Security and Other Social Organizations | 10 322.00 | 10 322.00 | | 10 322.00 |
UT Other financial assets | 800.00 | | | 800.00 |
VB VAT | 645.00 | | | 645.00 |
VC Group and associates | 47 597.00 | | | 47 597.00 |
VG Loans with a maturity of up to one year at origin | 127.00 | 127.00 | | 127.00 |
VH Loans with a maturity of more than one year at origin | 205 629.00 | 75 260.00 | 130 369.00 | 205 629.00 |
VI Group and Associates | 136 944.00 | 136 944.00 | | 136 944.00 |
VK Loans repaid during the year | 72 089.00 | | | 72 089.00 |
VS Prepaid expenses | 339.00 | | | 339.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 49 381.00 | 48 581.00 | 800.00 | 49 381.00 |
VW VAT | 5 120.00 | 5 120.00 | | 5 120.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 364 833.00 | 234 464.00 | 130 369.00 | 364 833.00 |
