| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 000.00 | 4 000.00 | | 4 000.00 |
BH Other financial assets | 82 736.00 | | 82 736.00 | 82 736.00 |
BJ TOTAL (I) | 1 756 027.00 | 4 000.00 | 1 752 027.00 | 1 756 027.00 |
BZ Other receivables | 614 520.00 | | 614 520.00 | 614 520.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 614 520.00 | | 614 520.00 | 614 520.00 |
CO Grand total (0 to V) | 2 370 547.00 | 4 000.00 | 2 366 547.00 | 2 370 547.00 |
CU Other investments | 1 669 292.00 | | 1 669 292.00 | 1 669 292.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 833 600.00 | 833 600.00 | | 833 600.00 |
DB Share, merger, contribution premiums, etc. | 127 500.00 | 127 500.00 | | 127 500.00 |
DD Legal reserve (1) | 83 360.00 | 71 147.00 | | 83 360.00 |
DG Other reserves | 484 126.00 | 451 728.00 | | 484 126.00 |
DH Retained earnings | 470 362.00 | 470 362.00 | | 470 362.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 769.00 | 119 611.00 | | 37 769.00 |
DL TOTAL (I) | 2 036 717.00 | 2 073 948.00 | | 2 036 717.00 |
DU Loans and Debts from Credit Institutions (3) | 203 204.00 | 221.00 | | 203 204.00 |
DV Miscellaneous Loans and Financial Debts (4) | 103 687.00 | 205 837.00 | | 103 687.00 |
DW Advances and down payments received on current orders | | 2 400.00 | | |
DX Trade payables and related accounts | 13 185.00 | 10 816.00 | | 13 185.00 |
DY Tax and social security liabilities | 9 754.00 | 14 779.00 | | 9 754.00 |
EA Other liabilities | | 12 000.00 | | |
EC TOTAL (IV) | 329 831.00 | 246 054.00 | | 329 831.00 |
EE Grand total (I to V) | 2 366 547.00 | 2 320 002.00 | | 2 366 547.00 |
EG Accrued income and payables due within one year | 329 831.00 | 246 054.00 | | 329 831.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 167 000.00 | | 167 000.00 | 167 000.00 |
FJ Net sales | 167 000.00 | | 167 000.00 | 167 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 167 001.00 | |
FW Other purchases and external expenses | | | 39 642.00 | |
FX Taxes, duties, and similar payments | | | 1 484.00 | |
FY Salaries and Wages | | | 60 000.00 | |
FZ Social Security Contributions | | | 22 916.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 124 048.00 | |
GG - OPERATING RESULT (I - II) | | | 42 953.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8 729.00 | |
GP Total financial income (V) | | | 8 729.00 | |
GR Interest and similar expenses | | | 6 109.00 | |
GU Total financial expenses (VI) | | | 6 109.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 620.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 574.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 805.00 | 13 697.00 | | 7 805.00 |
HL TOTAL REVENUE (I + III + V + VII) | 175 730.00 | 264 038.00 | | 175 730.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 137 961.00 | 144 427.00 | | 137 961.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 769.00 | 119 611.00 | | 37 769.00 |
| |
| 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 | 1 756 027.00 | | | 1 756 027.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 752 027.00 | |
I4 DECREASES Grand Total | | | 1 756 027.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 000.00 | | | 4 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 752 027.00 | | | 1 752 027.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 000.00 | | | 4 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 000.00 | | | 4 000.00 |
| |
| 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 | 13 185.00 | 13 185.00 | | 13 185.00 |
8D Social Security and Other Social Organizations | 9 016.00 | 9 016.00 | | 9 016.00 |
UT Other financial assets | 82 736.00 | | | 82 736.00 |
VB VAT | 1 172.00 | | | 1 172.00 |
VC Group and associates | 608 729.00 | | | 608 729.00 |
VG Loans with a maturity of up to one year at origin | 203 204.00 | 203 204.00 | | 203 204.00 |
VI Group and Associates | 103 687.00 | 103 687.00 | | 103 687.00 |
VM Income taxes | 4 619.00 | | | 4 619.00 |
VQ Other Taxes, Duties, and Similar Debts | 738.00 | 738.00 | | 738.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 697 255.00 | 614 519.00 | 82 736.00 | 697 255.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 329 831.00 | 329 831.00 | | 329 831.00 |
