| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 904.00 | 904.00 | | 904.00 |
AF Concessions, Patents and Similar Rights | 3 683.00 | 3 683.00 | | 3 683.00 |
AT Other tangible assets | 3 317.00 | 3 317.00 | | 3 317.00 |
BH Other financial assets | 46.00 | | 46.00 | 46.00 |
BJ TOTAL (I) | 645 400.00 | 7 904.00 | 637 496.00 | 645 400.00 |
BX Customers and related accounts | 14 400.00 | | 14 400.00 | 14 400.00 |
BZ Other receivables | 84 607.00 | | 84 607.00 | 84 607.00 |
CF Cash and cash equivalents | 169 244.00 | | 169 244.00 | 169 244.00 |
CH Prepaid expenses | 368.00 | | 368.00 | 368.00 |
CJ TOTAL (II) | 268 620.00 | | 268 620.00 | 268 620.00 |
CO Grand total (0 to V) | 914 020.00 | 7 904.00 | 906 116.00 | 914 020.00 |
CS Evaluated investments - equity method | 637 450.00 | | 637 450.00 | 637 450.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 727 988.00 | 662 795.00 | | 727 988.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 143 889.00 | 65 192.00 | | 143 889.00 |
DL TOTAL (I) | 882 877.00 | 738 988.00 | | 882 877.00 |
DU Loans and Debts from Credit Institutions (3) | 2 056.00 | 8 099.00 | | 2 056.00 |
DV Miscellaneous Loans and Financial Debts (4) | 799.00 | 466.00 | | 799.00 |
DX Trade payables and related accounts | 3 080.00 | 2 986.00 | | 3 080.00 |
DY Tax and social security liabilities | 17 304.00 | 12 036.00 | | 17 304.00 |
EC TOTAL (IV) | 23 239.00 | 23 587.00 | | 23 239.00 |
EE Grand total (I to V) | 906 116.00 | 762 574.00 | | 906 116.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 144 000.00 | |
FJ Net sales | | | 144 000.00 | |
FQ Other income | | | 48.00 | |
FR Total operating income (I) | | | 144 048.00 | |
FW Other purchases and external expenses | | | 4 045.00 | |
FX Taxes, duties, and similar payments | | | 753.00 | |
FY Salaries and Wages | | | 75 394.00 | |
FZ Social Security Contributions | | | 1 266.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 81 459.00 | |
GG - OPERATING RESULT (I - II) | | | 62 589.00 | |
GP Total financial income (V) | | | 101 151.00 | |
GU Total financial expenses (VI) | | | 153.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 100 998.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 163 587.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 19 698.00 | 10 293.00 | | 19 698.00 |
HL TOTAL REVENUE (I + III + V + VII) | 245 199.00 | 145 107.00 | | 245 199.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 101 310.00 | 79 914.00 | | 101 310.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 143 889.00 | 65 192.00 | | 143 889.00 |
| |
| 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 | 645 400.00 | | | 645 400.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 904.00 | | | 904.00 |
I3 DECREASES Total Financial Fixed Assets | | | 637 496.00 | |
I4 DECREASES Grand Total | | | 645 400.00 | |
IN DECREASES Start-up, development, or research expenses | | | 904.00 | |
IO DECREASES Total including other intangible assets | | | 3 683.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 317.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 683.00 | | | 3 683.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 317.00 | | | 3 317.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 637 496.00 | | | 637 496.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 904.00 | | | 7 904.00 |
CY DEPRECIATION Start-up, development, or research expenses | 904.00 | | | 904.00 |
PE DEPRECIATION Total including other intangible assets | 3 683.00 | | | 3 683.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 317.00 | | | 3 317.00 |
| |
| 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 | 3 080.00 | 3 080.00 | | 3 080.00 |
8K Other liabilities (including liabilities related to repo transactions) | 799.00 | 799.00 | | 799.00 |
UT Other financial assets | 46.00 | | | 46.00 |
UX Other trade receivables | 14 400.00 | | | 14 400.00 |
VH Loans with a maturity of more than one year at origin | 2 056.00 | 2 056.00 | | 2 056.00 |
VK Loans repaid during the year | 6 033.00 | | | 6 033.00 |
VP Miscellaneous | 84 607.00 | | | 84 607.00 |
VQ Other Taxes, Duties, and Similar Debts | 17 304.00 | 17 304.00 | | 17 304.00 |
VS Prepaid expenses | 368.00 | | | 368.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 99 421.00 | 99 375.00 | 46.00 | 99 421.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 239.00 | 23 239.00 | | 23 239.00 |
