| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 29 903.00 | 13 113.00 | 16 790.00 | 29 903.00 |
BB Receivables related to investments | | | | |
BD Other fixed assets | 3 202.00 | | 3 202.00 | 3 202.00 |
BF Loans | 6 098.00 | | 6 098.00 | 6 098.00 |
BJ TOTAL (I) | 1 345 902.00 | 13 113.00 | 1 332 789.00 | 1 345 902.00 |
BX Customers and related accounts | 73 440.00 | | 73 440.00 | 73 440.00 |
BZ Other receivables | 611 017.00 | | 611 017.00 | 611 017.00 |
CF Cash and cash equivalents | 331 164.00 | | 331 164.00 | 331 164.00 |
CJ TOTAL (II) | 1 015 621.00 | | 1 015 621.00 | 1 015 621.00 |
CO Grand total (0 to V) | 2 361 522.00 | 13 113.00 | 2 348 409.00 | 2 361 522.00 |
CU Other investments | 1 306 699.00 | | 1 306 699.00 | 1 306 699.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 312 320.00 | 312 320.00 | | 312 320.00 |
DD Legal reserve (1) | 34 272.00 | 34 272.00 | | 34 272.00 |
DG Other reserves | 1 812 955.00 | 1 616 085.00 | | 1 812 955.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 126 245.00 | 196 870.00 | | 126 245.00 |
DL TOTAL (I) | 2 285 793.00 | 2 159 547.00 | | 2 285 793.00 |
DV Miscellaneous Loans and Financial Debts (4) | 29 625.00 | 247 825.00 | | 29 625.00 |
DX Trade payables and related accounts | 6 302.00 | 7 474.00 | | 6 302.00 |
DY Tax and social security liabilities | 26 629.00 | 18 075.00 | | 26 629.00 |
EA Other liabilities | 61.00 | 8 206.00 | | 61.00 |
EC TOTAL (IV) | 62 617.00 | 281 580.00 | | 62 617.00 |
EE Grand total (I to V) | 2 348 409.00 | 2 441 127.00 | | 2 348 409.00 |
EG Accrued income and payables due within one year | 62 617.00 | 281 580.00 | | 62 617.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 105 200.00 | | 105 200.00 | 105 200.00 |
FJ Net sales | 105 200.00 | | 105 200.00 | 105 200.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 105 203.00 | |
FW Other purchases and external expenses | | | 10 125.00 | |
FX Taxes, duties, and similar payments | | | 2 188.00 | |
FY Salaries and Wages | | | 89 236.00 | |
FZ Social Security Contributions | | | 42 398.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 442.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 151 399.00 | |
GG - OPERATING RESULT (I - II) | | | -46 196.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 154 000.00 | |
GL Other interest and similar income | | | 8 968.00 | |
GP Total financial income (V) | | | 162 968.00 | |
GR Interest and similar expenses | | | 2 507.00 | |
GU Total financial expenses (VI) | | | 2 507.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 160 461.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 114 265.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 450.00 | 1 250.00 | | 450.00 |
HB Exceptional income from capital transactions | | 13 268.00 | | |
HD Total exceptional income (VII) | 450.00 | 14 518.00 | | 450.00 |
HF Exceptional expenses on capital transactions | | 78.00 | | |
HH Total exceptional expenses (VIII) | | 78.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 450.00 | 14 440.00 | | 450.00 |
HK Income tax | -11 530.00 | -617.00 | | -11 530.00 |
HL TOTAL REVENUE (I + III + V + VII) | 268 622.00 | 310 702.00 | | 268 622.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 142 376.00 | 113 832.00 | | 142 376.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 126 245.00 | 196 870.00 | | 126 245.00 |
| |
| 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 | 1 988 577.00 | | | 1 988 577.00 |
I3 DECREASES Total Financial Fixed Assets | | 642 676.00 | 1 315 999.00 | |
I4 DECREASES Grand Total | | 642 676.00 | 1 345 902.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 29 903.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 29 903.00 | | | 29 903.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 958 674.00 | | | 1 958 674.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 671.00 | 7 442.00 | | 5 671.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 671.00 | 7 442.00 | | 5 671.00 |
| |
| 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 | 6 302.00 | 6 302.00 | | 6 302.00 |
8C Staff and Related Accounts | 3 321.00 | 3 321.00 | | 3 321.00 |
8D Social Security and Other Social Organizations | 8 102.00 | 8 102.00 | | 8 102.00 |
8K Other liabilities (including liabilities related to repo transactions) | 61.00 | 61.00 | | 61.00 |
UP Loans | 6 098.00 | | | 6 098.00 |
UX Other trade receivables | 73 440.00 | | | 73 440.00 |
VB VAT | 1 064.00 | | | 1 064.00 |
VC Group and associates | 282 018.00 | | | 282 018.00 |
VI Group and Associates | 29 625.00 | 29 625.00 | | 29 625.00 |
VM Income taxes | 324 744.00 | | | 324 744.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 177.00 | 3 177.00 | | 3 177.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 190.00 | | | 3 190.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 690 555.00 | 684 457.00 | 6 098.00 | 690 555.00 |
VW VAT | 12 030.00 | 12 030.00 | | 12 030.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 62 617.00 | 62 617.00 | | 62 617.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
