| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 622.00 | 622.00 | | 622.00 |
BB Receivables related to investments | 4 216 372.00 | | 4 216 372.00 | 4 216 372.00 |
BJ TOTAL (I) | 4 216 994.00 | 622.00 | 4 216 372.00 | 4 216 994.00 |
BX Customers and related accounts | 556 236.00 | | 556 236.00 | 556 236.00 |
BZ Other receivables | 465 030.00 | | 465 030.00 | 465 030.00 |
CF Cash and cash equivalents | 88 015.00 | | 88 015.00 | 88 015.00 |
CH Prepaid expenses | 7 335.00 | | 7 335.00 | 7 335.00 |
CJ TOTAL (II) | 1 116 615.00 | | 1 116 615.00 | 1 116 615.00 |
CO Grand total (0 to V) | 5 333 609.00 | 622.00 | 5 332 987.00 | 5 333 609.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 640 000.00 | 2 640 000.00 | | 2 640 000.00 |
DB Share, merger, contribution premiums, etc. | 46.00 | 46.00 | | 46.00 |
DD Legal reserve (1) | 264 000.00 | 264 000.00 | | 264 000.00 |
DE Statutory or contractual reserves | 2 113 402.00 | 2 089 715.00 | | 2 113 402.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 422.00 | 23 687.00 | | 26 422.00 |
DL TOTAL (I) | 5 043 870.00 | 5 017 448.00 | | 5 043 870.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 555.00 | 37 034.00 | | 25 555.00 |
DX Trade payables and related accounts | 17 772.00 | 10 116.00 | | 17 772.00 |
DY Tax and social security liabilities | 245 789.00 | 194 338.00 | | 245 789.00 |
EC TOTAL (IV) | 289 117.00 | 241 488.00 | | 289 117.00 |
EE Grand total (I to V) | 5 332 987.00 | 5 258 936.00 | | 5 332 987.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 458 087.00 | |
FJ Net sales | | | 458 087.00 | |
FQ Other income | | | 13 748.00 | |
FR Total operating income (I) | | | 471 835.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 19 918.00 | |
FX Taxes, duties, and similar payments | | | 10 631.00 | |
FY Salaries and Wages | | | 285 711.00 | |
FZ Social Security Contributions | | | 131 107.00 | |
GE Other Expenses | | | 12 006.00 | |
GF Total Operating Expenses (II) | | | 459 373.00 | |
GG - OPERATING RESULT (I - II) | | | 12 462.00 | |
GP Total financial income (V) | | | 5 411.00 | |
GU Total financial expenses (VI) | | | 415.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 996.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 458.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 8 965.00 | | | 8 965.00 |
HH Total exceptional expenses (VIII) | 390.00 | 18 537.00 | | 390.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 8 575.00 | -18 537.00 | | 8 575.00 |
HK Income tax | -390.00 | | | -390.00 |
HL TOTAL REVENUE (I + III + V + VII) | 486 211.00 | 528 612.00 | | 486 211.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 459 789.00 | 504 925.00 | | 459 789.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 422.00 | 23 687.00 | | 26 422.00 |
| |
| 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 | 4 216 994.00 | | | 4 216 994.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 216 372.00 | |
I4 DECREASES Grand Total | | | 4 216 994.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 622.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 622.00 | | | 622.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 216 372.00 | | | 4 216 372.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 622.00 | | | 622.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 622.00 | | | 622.00 |
| |
| 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 | 17 772.00 | 17 772.00 | | 17 772.00 |
UX Other trade receivables | 556 236.00 | | | 556 236.00 |
VI Group and Associates | 25 555.00 | 25 555.00 | | 25 555.00 |
VP Miscellaneous | 465 030.00 | | | 465 030.00 |
VQ Other Taxes, Duties, and Similar Debts | 245 789.00 | 245 789.00 | | 245 789.00 |
VS Prepaid expenses | 7 335.00 | | | 7 335.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 028 600.00 | 1 028 600.00 | | 1 028 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 289 117.00 | 289 117.00 | | 289 117.00 |
