| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 10 910.00 | 10 910.00 | | 10 910.00 |
BB Receivables related to investments | 232 988.00 | | 232 988.00 | 232 988.00 |
BJ TOTAL (I) | 262 963.00 | 10 910.00 | 252 053.00 | 262 963.00 |
BX Customers and related accounts | 19 940.00 | | 19 940.00 | 19 940.00 |
BZ Other receivables | 43 731.00 | | 43 731.00 | 43 731.00 |
CD Marketable securities | 296 520.00 | | 296 520.00 | 296 520.00 |
CF Cash and cash equivalents | 19 947.00 | | 19 947.00 | 19 947.00 |
CJ TOTAL (II) | 380 138.00 | | 380 138.00 | 380 138.00 |
CO Grand total (0 to V) | 643 101.00 | 10 910.00 | 632 191.00 | 643 101.00 |
CU Other investments | 19 065.00 | | 19 065.00 | 19 065.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 507 100.00 | 507 100.00 | | 507 100.00 |
DD Legal reserve (1) | 2 819.00 | 2 731.00 | | 2 819.00 |
DG Other reserves | 43 559.00 | 41 893.00 | | 43 559.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 823.00 | 1 754.00 | | 42 823.00 |
DL TOTAL (I) | 596 300.00 | 553 478.00 | | 596 300.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 402.00 | | |
DY Tax and social security liabilities | 33 900.00 | 39 335.00 | | 33 900.00 |
EA Other liabilities | 1 990.00 | 1 142.00 | | 1 990.00 |
EC TOTAL (IV) | 35 891.00 | 40 879.00 | | 35 891.00 |
EE Grand total (I to V) | 632 191.00 | 594 357.00 | | 632 191.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 193 480.00 | | 193 480.00 | 193 480.00 |
FJ Net sales | 193 480.00 | | 193 480.00 | 193 480.00 |
FR Total operating income (I) | | | 193 480.00 | |
FW Other purchases and external expenses | | | 34 479.00 | |
FX Taxes, duties, and similar payments | | | 744.00 | |
FY Salaries and Wages | | | 120 000.00 | |
FZ Social Security Contributions | | | 65 236.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 220 459.00 | |
GG - OPERATING RESULT (I - II) | | | -26 979.00 | |
GL Other interest and similar income | | | 62 582.00 | |
GN Positive exchange differences | | | 7 254.00 | |
GP Total financial income (V) | | | 69 835.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 69 835.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 857.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 34.00 | 62.00 | | 34.00 |
HH Total exceptional expenses (VIII) | 34.00 | 62.00 | | 34.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -34.00 | -62.00 | | -34.00 |
HL TOTAL REVENUE (I + III + V + VII) | 263 315.00 | 225 333.00 | | 263 315.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 220 493.00 | 223 579.00 | | 220 493.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 823.00 | 1 754.00 | | 42 823.00 |
| |
| 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 | 199 132.00 | | 63 831.00 | 199 132.00 |
I3 DECREASES Total Financial Fixed Assets | | | 252 053.00 | |
I4 DECREASES Grand Total | | | 262 963.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 910.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 910.00 | | | 10 910.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 188 222.00 | | 63 831.00 | 188 222.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 910.00 | | | 10 910.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 910.00 | | | 10 910.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 27 204.00 | 27 204.00 | | 27 204.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 990.00 | 1 990.00 | | 1 990.00 |
UL Receivables related to investments | 232 988.00 | | | 232 988.00 |
UX Other trade receivables | 19 940.00 | | | 19 940.00 |
VB VAT | 864.00 | | | 864.00 |
VC Group and associates | 27 834.00 | | | 27 834.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 032.00 | | | 15 032.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 296 659.00 | 63 671.00 | 232 988.00 | 296 659.00 |
VW VAT | 6 697.00 | 6 697.00 | | 6 697.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 891.00 | 35 891.00 | | 35 891.00 |
