| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 51 326.00 | 26 002.00 | 25 324.00 | 51 326.00 |
BB Receivables related to investments | 3 734 454.00 | | 3 734 454.00 | 3 734 454.00 |
BJ TOTAL (I) | 3 858 279.00 | 26 002.00 | 3 832 277.00 | 3 858 279.00 |
BZ Other receivables | 27 059.00 | | 27 059.00 | 27 059.00 |
CD Marketable securities | 2 088.00 | | 2 088.00 | 2 088.00 |
CF Cash and cash equivalents | 176 941.00 | | 176 941.00 | 176 941.00 |
CH Prepaid expenses | 1 218.00 | | 1 218.00 | 1 218.00 |
CJ TOTAL (II) | 207 307.00 | | 207 307.00 | 207 307.00 |
CO Grand total (0 to V) | 4 065 586.00 | 26 002.00 | 4 039 584.00 | 4 065 586.00 |
CU Other investments | 72 500.00 | | 72 500.00 | 72 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | 770 061.00 | | | 770 061.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 034 154.00 | | | 1 034 154.00 |
DL TOTAL (I) | 1 812 600.00 | | | 1 812 600.00 |
DU Loans and Debts from Credit Institutions (3) | 18 486.00 | | | 18 486.00 |
DV Miscellaneous Loans and Financial Debts (4) | 930 460.00 | | | 930 460.00 |
DX Trade payables and related accounts | 11 992.00 | | | 11 992.00 |
DY Tax and social security liabilities | 6 908.00 | | | 6 908.00 |
EA Other liabilities | 1 259 138.00 | | | 1 259 138.00 |
EC TOTAL (IV) | 2 226 984.00 | | | 2 226 984.00 |
EE Grand total (I to V) | 4 039 584.00 | | | 4 039 584.00 |
EG Accrued income and payables due within one year | 2 214 049.00 | | | 2 214 049.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 95.00 | | | 95.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 300 000.00 | | 2 300 000.00 | 2 300 000.00 |
FG Production sold - services | 985.00 | | 985.00 | 985.00 |
FJ Net sales | 2 300 985.00 | | 2 300 985.00 | 2 300 985.00 |
FR Total operating income (I) | | | 2 300 985.00 | |
FS Purchases of goods (including customs duties) | | | 123 870.00 | |
FT Inventory change (goods) | | | 1 144 585.00 | |
FW Other purchases and external expenses | | | 31 203.00 | |
FX Taxes, duties, and similar payments | | | 11 167.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 355.00 | |
GF Total Operating Expenses (II) | | | 1 315 179.00 | |
GG - OPERATING RESULT (I - II) | | | 985 806.00 | |
GH Attributed profit or transferred loss (III) | | | 405 240.00 | |
GI Supported loss or transferred profit (IV) | | | 15 944.00 | |
GR Interest and similar expenses | | | 1 563.00 | |
GU Total financial expenses (VI) | | | 1 563.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 563.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 373 539.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 38 311.00 | | | 38 311.00 |
HH Total exceptional expenses (VIII) | 38 311.00 | | | 38 311.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -38 311.00 | | | -38 311.00 |
HK Income tax | 301 074.00 | | | 301 074.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 706 225.00 | | | 2 706 225.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 672 071.00 | | | 1 672 071.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 034 154.00 | | | 1 034 154.00 |
| |
| 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 | 676 601.00 | | 3 181 679.00 | 676 601.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 806 954.00 | |
I4 DECREASES Grand Total | | | 3 858 279.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 51 326.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 647.00 | | 29 679.00 | 21 647.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 654 954.00 | | 3 152 000.00 | 654 954.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 647.00 | 4 355.00 | | 21 647.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 647.00 | 4 355.00 | | 21 647.00 |
| |
| 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 | 7 806.00 | 7 806.00 | | 7 806.00 |
8B Suppliers and Related Accounts | 11 992.00 | 11 992.00 | | 11 992.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 259 138.00 | 1 259 138.00 | | 1 259 138.00 |
UL Receivables related to investments | 3 734 454.00 | | | 3 734 454.00 |
VG Loans with a maturity of up to one year at origin | 95.00 | 95.00 | | 95.00 |
VH Loans with a maturity of more than one year at origin | 18 391.00 | 5 456.00 | 12 935.00 | 18 391.00 |
VI Group and Associates | 922 654.00 | 922 654.00 | | 922 654.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 908.00 | 6 908.00 | | 6 908.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 27 059.00 | | | 27 059.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 762 731.00 | 28 278.00 | 3 734 454.00 | 3 762 731.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 226 984.00 | 2 214 049.00 | 12 935.00 | 2 226 984.00 |
