| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 066.00 | 3 434.00 | 2 631.00 | 6 066.00 |
BB Receivables related to investments | 92 251.00 | | 92 251.00 | 92 251.00 |
BH Other financial assets | 684.00 | | 684.00 | 684.00 |
BJ TOTAL (I) | 552 078.00 | 3 434.00 | 548 643.00 | 552 078.00 |
BZ Other receivables | 26 797.00 | | 26 797.00 | 26 797.00 |
CF Cash and cash equivalents | 9 012.00 | | 9 012.00 | 9 012.00 |
CH Prepaid expenses | 1 967.00 | | 1 967.00 | 1 967.00 |
CJ TOTAL (II) | 37 776.00 | | 37 776.00 | 37 776.00 |
CO Grand total (0 to V) | 589 854.00 | 3 434.00 | 586 419.00 | 589 854.00 |
CU Other investments | 453 076.00 | | 453 076.00 | 453 076.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 35 000.00 | 35 000.00 | | 35 000.00 |
DD Legal reserve (1) | 3 500.00 | 3 500.00 | | 3 500.00 |
DG Other reserves | 263 950.00 | 202 411.00 | | 263 950.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 004.00 | 61 540.00 | | 34 004.00 |
DL TOTAL (I) | 336 455.00 | 302 450.00 | | 336 455.00 |
DU Loans and Debts from Credit Institutions (3) | 16 787.00 | 52 714.00 | | 16 787.00 |
DV Miscellaneous Loans and Financial Debts (4) | 216 227.00 | 200 191.00 | | 216 227.00 |
DX Trade payables and related accounts | 7 022.00 | 12 214.00 | | 7 022.00 |
DY Tax and social security liabilities | 9 929.00 | 10 183.00 | | 9 929.00 |
EC TOTAL (IV) | 249 965.00 | 275 302.00 | | 249 965.00 |
EE Grand total (I to V) | 586 419.00 | 577 753.00 | | 586 419.00 |
EG Accrued income and payables due within one year | 242 311.00 | 275 302.00 | | 242 311.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 132 000.00 | | 132 000.00 | 132 000.00 |
FJ Net sales | 132 000.00 | | 132 000.00 | 132 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 000.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 134 001.00 | |
FW Other purchases and external expenses | | | 22 638.00 | |
FX Taxes, duties, and similar payments | | | 2 348.00 | |
FY Salaries and Wages | | | 87 846.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 699.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 115 532.00 | |
GG - OPERATING RESULT (I - II) | | | 18 469.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 21 776.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 21 776.00 | |
GR Interest and similar expenses | | | 3 724.00 | |
GU Total financial expenses (VI) | | | 3 724.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 052.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 521.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 000.00 | 2 000.00 | | 2 000.00 |
HE Exceptional expenses on management operations | 2 517.00 | 507.00 | | 2 517.00 |
HH Total exceptional expenses (VIII) | 2 517.00 | 507.00 | | 2 517.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 517.00 | -507.00 | | -2 517.00 |
HK Income tax | | 11 734.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 155 777.00 | 205 317.00 | | 155 777.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 121 773.00 | 143 778.00 | | 121 773.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 004.00 | 61 540.00 | | 34 004.00 |
HP References: Equipment leasing | 4 570.00 | 14 380.00 | | 4 570.00 |
| |
| 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 | 562 957.00 | | 21 921.00 | 562 957.00 |
I3 DECREASES Total Financial Fixed Assets | | 32 800.00 | 546 012.00 | |
I4 DECREASES Grand Total | | 32 800.00 | 552 078.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 066.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 066.00 | | | 6 066.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 556 891.00 | | 21 921.00 | 556 891.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 735.00 | 2 699.00 | | 735.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 735.00 | 2 699.00 | | 735.00 |
| |
| 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 | 7 022.00 | 7 022.00 | | 7 022.00 |
8C Staff and Related Accounts | 6 323.00 | 6 323.00 | | 6 323.00 |
UL Receivables related to investments | 92 251.00 | | | 92 251.00 |
UT Other financial assets | 684.00 | | | 684.00 |
VB VAT | 823.00 | | | 823.00 |
VH Loans with a maturity of more than one year at origin | 16 787.00 | 9 133.00 | 7 654.00 | 16 787.00 |
VI Group and Associates | 216 227.00 | 216 227.00 | | 216 227.00 |
VJ Loans taken out during the year | 18 300.00 | | | 18 300.00 |
VK Loans repaid during the year | 51 994.00 | | | 51 994.00 |
VM Income taxes | 25 877.00 | | | 25 877.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 420.00 | 1 420.00 | | 1 420.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 97.00 | | | 97.00 |
VS Prepaid expenses | 1 967.00 | | | 1 967.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 121 700.00 | 28 764.00 | 92 936.00 | 121 700.00 |
VW VAT | 2 186.00 | 2 186.00 | | 2 186.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 249 965.00 | 242 311.00 | 7 654.00 | 249 965.00 |
