| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 718.00 | 718.00 | | 718.00 |
AT Other tangible assets | 2 410.00 | 1 826.00 | 584.00 | 2 410.00 |
BJ TOTAL (I) | 880 128.00 | 2 544.00 | 877 584.00 | 880 128.00 |
BX Customers and related accounts | 8 755.00 | | 8 755.00 | 8 755.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 181.00 | | 181.00 | 181.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 8 936.00 | | 8 936.00 | 8 936.00 |
CO Grand total (0 to V) | 889 064.00 | 2 544.00 | 886 520.00 | 889 064.00 |
CU Other investments | 877 000.00 | | 877 000.00 | 877 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | 519 034.00 | 493 276.00 | | 519 034.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 840.00 | 25 758.00 | | 49 840.00 |
DL TOTAL (I) | 585 375.00 | 535 534.00 | | 585 375.00 |
DU Loans and Debts from Credit Institutions (3) | 3 121.00 | 95 349.00 | | 3 121.00 |
DV Miscellaneous Loans and Financial Debts (4) | 294 005.00 | 255 562.00 | | 294 005.00 |
DX Trade payables and related accounts | 1 897.00 | 1 693.00 | | 1 897.00 |
DY Tax and social security liabilities | 2 123.00 | | | 2 123.00 |
EC TOTAL (IV) | 301 146.00 | 352 605.00 | | 301 146.00 |
EE Grand total (I to V) | 886 520.00 | 888 139.00 | | 886 520.00 |
EG Accrued income and payables due within one year | 301 146.00 | 352 605.00 | | 301 146.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 89 008.00 | | 89 008.00 | 89 008.00 |
FJ Net sales | 89 008.00 | | 89 008.00 | 89 008.00 |
FR Total operating income (I) | | | 89 008.00 | |
FW Other purchases and external expenses | | | 19 054.00 | |
FX Taxes, duties, and similar payments | | | 584.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 299.00 | |
GF Total Operating Expenses (II) | | | 19 937.00 | |
GG - OPERATING RESULT (I - II) | | | 69 071.00 | |
GR Interest and similar expenses | | | 4 275.00 | |
GU Total financial expenses (VI) | | | 4 275.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 275.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 64 795.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 14 955.00 | 4 546.00 | | 14 955.00 |
HL TOTAL REVENUE (I + III + V + VII) | 89 008.00 | 53 564.00 | | 89 008.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 168.00 | 27 806.00 | | 39 168.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 840.00 | 25 758.00 | | 49 840.00 |
| |
| 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 | 880 128.00 | | | 880 128.00 |
I3 DECREASES Total Financial Fixed Assets | | | 877 000.00 | |
I4 DECREASES Grand Total | | | 880 128.00 | |
IO DECREASES Total including other intangible assets | | | 718.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 410.00 | |
KD ACQUISITIONS Total including other intangible assets | 718.00 | | | 718.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 410.00 | | | 2 410.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 877 000.00 | | | 877 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 245.00 | 299.00 | | 2 245.00 |
PE DEPRECIATION Total including other intangible assets | 718.00 | | | 718.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 528.00 | 299.00 | | 1 528.00 |
| |
| 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 | 1 897.00 | 1 897.00 | | 1 897.00 |
8E Income Taxes | 2 123.00 | 2 123.00 | | 2 123.00 |
UX Other trade receivables | 8 755.00 | | | 8 755.00 |
VG Loans with a maturity of up to one year at origin | 3 121.00 | 3 121.00 | | 3 121.00 |
VI Group and Associates | 294 005.00 | 294 005.00 | | 294 005.00 |
VK Loans repaid during the year | 93 900.00 | | | 93 900.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 755.00 | 8 755.00 | | 8 755.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 301 146.00 | 301 146.00 | | 301 146.00 |
