| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 162 585.00 | | 162 585.00 | 162 585.00 |
AN Land | 15 000.00 | | 15 000.00 | 15 000.00 |
AP Buildings | 243 000.00 | 405.00 | 242 595.00 | 243 000.00 |
AT Other tangible assets | 2 982.00 | 2 982.00 | | 2 982.00 |
BH Other financial assets | 3 870.00 | | 3 870.00 | 3 870.00 |
BJ TOTAL (I) | 427 437.00 | 3 387.00 | 424 050.00 | 427 437.00 |
BZ Other receivables | 27 516.00 | | 27 516.00 | 27 516.00 |
CF Cash and cash equivalents | 33 073.00 | | 33 073.00 | 33 073.00 |
CH Prepaid expenses | 2 551.00 | | 2 551.00 | 2 551.00 |
CJ TOTAL (II) | 63 140.00 | | 63 140.00 | 63 140.00 |
CO Grand total (0 to V) | 490 577.00 | 3 387.00 | 487 190.00 | 490 577.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 125 000.00 | 125 000.00 | | 125 000.00 |
DD Legal reserve (1) | 12 500.00 | 12 500.00 | | 12 500.00 |
DG Other reserves | 170 812.00 | 157 172.00 | | 170 812.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 330.00 | 26 140.00 | | 26 330.00 |
DL TOTAL (I) | 334 643.00 | 320 812.00 | | 334 643.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 345.00 | 18 075.00 | | 26 345.00 |
DX Trade payables and related accounts | 25 791.00 | 31 752.00 | | 25 791.00 |
DY Tax and social security liabilities | 35.00 | 541.00 | | 35.00 |
DZ Fixed asset liabilities and related accounts | 100 000.00 | | | 100 000.00 |
EA Other liabilities | 377.00 | 1 994.00 | | 377.00 |
EC TOTAL (IV) | 152 548.00 | 52 362.00 | | 152 548.00 |
EE Grand total (I to V) | 487 190.00 | 373 174.00 | | 487 190.00 |
EG Accrued income and payables due within one year | 152 548.00 | 52 362.00 | | 152 548.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 170 039.00 | | 170 039.00 | 170 039.00 |
FJ Net sales | 170 039.00 | | 170 039.00 | 170 039.00 |
FR Total operating income (I) | | | 170 039.00 | |
FW Other purchases and external expenses | | | 61 532.00 | |
FX Taxes, duties, and similar payments | | | 18 491.00 | |
FY Salaries and Wages | | | 58 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 405.00 | |
GE Other Expenses | | | 634.00 | |
GF Total Operating Expenses (II) | | | 139 061.00 | |
GG - OPERATING RESULT (I - II) | | | 30 977.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 977.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 647.00 | 4 613.00 | | 4 647.00 |
HL TOTAL REVENUE (I + III + V + VII) | 170 039.00 | 169 513.00 | | 170 039.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 143 708.00 | 143 373.00 | | 143 708.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 330.00 | 26 140.00 | | 26 330.00 |
| |
| 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 | 170 067.00 | | 258 000.00 | 170 067.00 |
I3 DECREASES Total Financial Fixed Assets | | 630.00 | 3 870.00 | |
I4 DECREASES Grand Total | | 630.00 | 427 437.00 | |
IO DECREASES Total including other intangible assets | | | 162 585.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 260 982.00 | |
KD ACQUISITIONS Total including other intangible assets | 162 585.00 | | | 162 585.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 982.00 | | 258 000.00 | 2 982.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 500.00 | | | 4 500.00 |
| |
| 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 | 25 791.00 | 25 791.00 | | 25 791.00 |
8E Income Taxes | 35.00 | 35.00 | | 35.00 |
8J Fixed Asset Liabilities and Related Accounts | 100 000.00 | 100 000.00 | | 100 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 377.00 | 377.00 | | 377.00 |
UT Other financial assets | 3 870.00 | | | 3 870.00 |
VI Group and Associates | 26 345.00 | 26 345.00 | | 26 345.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 27 516.00 | | | 27 516.00 |
VS Prepaid expenses | 2 551.00 | | | 2 551.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 937.00 | 30 067.00 | 3 870.00 | 33 937.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 152 548.00 | 152 548.00 | | 152 548.00 |
