| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 5 960.00 | | 5 960.00 | 5 960.00 |
AP Buildings | 53 645.00 | 53 645.00 | | 53 645.00 |
AT Other tangible assets | 2 746.00 | 2 746.00 | | 2 746.00 |
BJ TOTAL (I) | 62 367.00 | 56 391.00 | 5 975.00 | 62 367.00 |
BX Customers and related accounts | 781.00 | | 781.00 | 781.00 |
BZ Other receivables | 77.00 | | 77.00 | 77.00 |
CD Marketable securities | 139 482.00 | 3 240.00 | 136 242.00 | 139 482.00 |
CF Cash and cash equivalents | 70 472.00 | | 70 472.00 | 70 472.00 |
CH Prepaid expenses | 176.00 | | 176.00 | 176.00 |
CJ TOTAL (II) | 210 988.00 | 3 240.00 | 207 748.00 | 210 988.00 |
CO Grand total (0 to V) | 273 356.00 | 59 631.00 | 213 724.00 | 273 356.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 200.00 | | | 15 200.00 |
DB Share, merger, contribution premiums, etc. | 68 602.00 | | | 68 602.00 |
DD Legal reserve (1) | 1 524.00 | | | 1 524.00 |
DF Regulated reserves (1) | 44.00 | | | 44.00 |
DH Retained earnings | 58 383.00 | | | 58 383.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 51 836.00 | | | 51 836.00 |
DL TOTAL (I) | 195 591.00 | | | 195 591.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 803.00 | | | 13 803.00 |
DX Trade payables and related accounts | 1 847.00 | | | 1 847.00 |
DY Tax and social security liabilities | 2 482.00 | | | 2 482.00 |
EC TOTAL (IV) | 18 133.00 | | | 18 133.00 |
EE Grand total (I to V) | 213 724.00 | | | 213 724.00 |
EG Accrued income and payables due within one year | 4 329.00 | | | 4 329.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 63 742.00 | | 63 742.00 | 63 742.00 |
FJ Net sales | 63 742.00 | | 63 742.00 | 63 742.00 |
FR Total operating income (I) | | | 63 743.00 | |
FW Other purchases and external expenses | | | 6 322.00 | |
FX Taxes, duties, and similar payments | | | 1 625.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 193.00 | |
GF Total Operating Expenses (II) | | | 8 141.00 | |
GG - OPERATING RESULT (I - II) | | | 55 602.00 | |
GL Other interest and similar income | | | 1 370.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 599.00 | |
GO Net income from sales of marketable securities | | | 7 000.00 | |
GP Total financial income (V) | | | 9 969.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 969.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 65 572.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 13 736.00 | | | 13 736.00 |
HL TOTAL REVENUE (I + III + V + VII) | 73 713.00 | | | 73 713.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 877.00 | | | 21 877.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 51 836.00 | | | 51 836.00 |
| |
| 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 | 62 367.00 | | | 62 367.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 62 367.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 62 352.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 62 352.00 | | | 62 352.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 56 198.00 | 193.00 | | 56 198.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 56 198.00 | 193.00 | | 56 198.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 4 839.00 | | 1 599.00 | 4 839.00 |
7B Total provisions for depreciation | 4 839.00 | | 1 599.00 | 4 839.00 |
7C Grand total | 4 839.00 | | 1 599.00 | 4 839.00 |
UG - Financial | | | 1 599.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 13 803.00 | | | 13 803.00 |
8B Suppliers and Related Accounts | 1 847.00 | 1 847.00 | | 1 847.00 |
8E Income Taxes | 2 352.00 | 2 352.00 | | 2 352.00 |
UX Other trade receivables | 781.00 | | | 781.00 |
VB VAT | 77.00 | | | 77.00 |
VS Prepaid expenses | 176.00 | | | 176.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 034.00 | 1 034.00 | | 1 034.00 |
VW VAT | 130.00 | 130.00 | | 130.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 133.00 | 4 329.00 | | 18 133.00 |
