| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 12 662.00 | 3 591.00 | 9 071.00 | 12 662.00 |
BB Receivables related to investments | 1 387 606.00 | | 1 387 606.00 | 1 387 606.00 |
BJ TOTAL (I) | 1 400 268.00 | 3 591.00 | 1 396 677.00 | 1 400 268.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 102.00 | | 102.00 | 102.00 |
CF Cash and cash equivalents | 218 335.00 | | 218 335.00 | 218 335.00 |
CH Prepaid expenses | 3 904.00 | | 3 904.00 | 3 904.00 |
CJ TOTAL (II) | 222 342.00 | | 222 342.00 | 222 342.00 |
CO Grand total (0 to V) | 1 622 611.00 | 3 591.00 | 1 619 019.00 | 1 622 611.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 434 855.00 | 271 698.00 | | 434 855.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 198 959.00 | 163 156.00 | | 198 959.00 |
DL TOTAL (I) | 666 814.00 | 467 855.00 | | 666 814.00 |
DU Loans and Debts from Credit Institutions (3) | 903 359.00 | 1 013 062.00 | | 903 359.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 000.00 | 47 142.00 | | 25 000.00 |
DX Trade payables and related accounts | 722.00 | 955.00 | | 722.00 |
DY Tax and social security liabilities | 23 124.00 | 26 491.00 | | 23 124.00 |
EC TOTAL (IV) | 952 205.00 | 1 087 651.00 | | 952 205.00 |
EE Grand total (I to V) | 1 619 019.00 | 1 555 506.00 | | 1 619 019.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 254 949.00 | |
FJ Net sales | | | 254 949.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 254 951.00 | |
FW Other purchases and external expenses | | | 13 391.00 | |
FX Taxes, duties, and similar payments | | | 1 243.00 | |
FY Salaries and Wages | | | 123 231.00 | |
FZ Social Security Contributions | | | 81 647.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 266.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 220 781.00 | |
GG - OPERATING RESULT (I - II) | | | 34 169.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 187 603.00 | |
GP Total financial income (V) | | | 187 603.00 | |
GR Interest and similar expenses | | | 19 744.00 | |
GU Total financial expenses (VI) | | | 19 744.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 167 858.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 202 028.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 069.00 | 924.00 | | 3 069.00 |
HL TOTAL REVENUE (I + III + V + VII) | 442 554.00 | 421 638.00 | | 442 554.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 243 595.00 | 258 481.00 | | 243 595.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 198 959.00 | 163 156.00 | | 198 959.00 |
| |
| 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 | 1 384 298.00 | | | 1 384 298.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 387 606.00 | |
I4 DECREASES Grand Total | | | 1 400 269.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 663.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 663.00 | | | 12 663.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 371 636.00 | | | 1 371 636.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 325.00 | 1 266.00 | | 2 325.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 325.00 | 1 266.00 | | 2 325.00 |
| |
| 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 | 722.00 | 722.00 | | 722.00 |
8K Other liabilities (including liabilities related to repo transactions) | 25 000.00 | 25 000.00 | | 25 000.00 |
UL Receivables related to investments | 187 603.00 | 187 603.00 | | 187 603.00 |
VH Loans with a maturity of more than one year at origin | 903 359.00 | 145 477.00 | 579 828.00 | 903 359.00 |
VK Loans repaid during the year | 113 161.00 | | | 113 161.00 |
VP Miscellaneous | 102.00 | | | 102.00 |
VQ Other Taxes, Duties, and Similar Debts | 23 124.00 | 23 124.00 | | 23 124.00 |
VS Prepaid expenses | 3 905.00 | | | 3 905.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 191 610.00 | 191 610.00 | | 191 610.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 952 205.00 | 194 323.00 | 579 828.00 | 952 205.00 |
