| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 25 556.00 | 21 791.00 | 3 766.00 | 25 556.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 103 993.00 | 26 791.00 | 77 203.00 | 103 993.00 |
BZ Other receivables | 1 304 403.00 | 813 019.00 | 491 383.00 | 1 304 403.00 |
CD Marketable securities | 838 500.00 | | 838 500.00 | 838 500.00 |
CF Cash and cash equivalents | 62 325.00 | | 62 325.00 | 62 325.00 |
CH Prepaid expenses | 12 921.00 | | 12 921.00 | 12 921.00 |
CJ TOTAL (II) | 2 218 149.00 | 813 019.00 | 1 405 130.00 | 2 218 149.00 |
CO Grand total (0 to V) | 2 322 142.00 | 839 809.00 | 1 482 333.00 | 2 322 142.00 |
CS Evaluated investments - equity method | 78 407.00 | 5 000.00 | 73 407.00 | 78 407.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 50 000.00 | 50 000.00 | | 50 000.00 |
DG Other reserves | 31 947.00 | 315 415.00 | | 31 947.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 667 807.00 | -283 469.00 | | 667 807.00 |
DL TOTAL (I) | 1 249 754.00 | 581 947.00 | | 1 249 754.00 |
DU Loans and Debts from Credit Institutions (3) | | 3 548.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 230 929.00 | 1 755 808.00 | | 230 929.00 |
DX Trade payables and related accounts | 574.00 | 3 382.00 | | 574.00 |
DY Tax and social security liabilities | 1 076.00 | 434 230.00 | | 1 076.00 |
EC TOTAL (IV) | 232 579.00 | 2 196 968.00 | | 232 579.00 |
EE Grand total (I to V) | 1 482 333.00 | 2 778 915.00 | | 1 482 333.00 |
EG Accrued income and payables due within one year | 232 579.00 | 2 196 968.00 | | 232 579.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 12 000.00 | |
FJ Net sales | | | 12 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 34 499.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 46 501.00 | |
FW Other purchases and external expenses | | | 28 389.00 | |
FX Taxes, duties, and similar payments | | | 7 419.00 | |
FY Salaries and Wages | | | 42 345.00 | |
FZ Social Security Contributions | | | 29 628.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 643.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 807 379.00 | |
GE Other Expenses | | | 501.00 | |
GF Total Operating Expenses (II) | | | 919 303.00 | |
GG - OPERATING RESULT (I - II) | | | -872 802.00 | |
GI Supported loss or transferred profit (IV) | | | 28 654.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 565 562.00 | |
GL Other interest and similar income | | | 8 212.00 | |
GM Reversals of provisions and transfers of expenses | | | 500.00 | |
GP Total financial income (V) | | | 1 574 274.00 | |
GQ Financial allocations to depreciation and provisions | | | 5 000.00 | |
GR Interest and similar expenses | | | 11.00 | |
GU Total financial expenses (VI) | | | 5 011.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 569 264.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 667 807.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 169.00 | | |
HH Total exceptional expenses (VIII) | | 169.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -169.00 | | |
HK Income tax | | 431 064.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 620 776.00 | 316 242.00 | | 1 620 776.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 952 968.00 | 599 710.00 | | 952 968.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 667 807.00 | -283 469.00 | | 667 807.00 |
| |
| 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 | 103 993.00 | | | 103 993.00 |
I3 DECREASES Total Financial Fixed Assets | | | 78 437.00 | |
I4 DECREASES Grand Total | | | 103 993.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 556.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 25 556.00 | | | 25 556.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 78 437.00 | | | 78 437.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 147.00 | 3 643.00 | 21 791.00 | 18 147.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 147.00 | 3 643.00 | 21 791.00 | 18 147.00 |
| |
| 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 | 574.00 | 574.00 | | 574.00 |
8D Social Security and Other Social Organizations | 98.00 | 98.00 | | 98.00 |
UT Other financial assets | 30.00 | | | 30.00 |
VB VAT | 3 251.00 | | | 3 251.00 |
VC Group and associates | 1 294 959.00 | | | 1 294 959.00 |
VI Group and Associates | 230 929.00 | 230 929.00 | | 230 929.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 193.00 | | | 6 193.00 |
VS Prepaid expenses | 12 921.00 | | | 12 921.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 317 353.00 | 1 317 323.00 | 30.00 | 1 317 353.00 |
VW VAT | 978.00 | 978.00 | | 978.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 232 579.00 | 232 579.00 | | 232 579.00 |
