| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 200.00 | 200.00 | | 200.00 |
AT Other tangible assets | 668.00 | 668.00 | | 668.00 |
BJ TOTAL (I) | 488 378.00 | 868.00 | 487 510.00 | 488 378.00 |
BZ Other receivables | 14 248.00 | | 14 248.00 | 14 248.00 |
CF Cash and cash equivalents | 49 168.00 | | 49 168.00 | 49 168.00 |
CH Prepaid expenses | 1 285.00 | | 1 285.00 | 1 285.00 |
CJ TOTAL (II) | 64 701.00 | | 64 701.00 | 64 701.00 |
CO Grand total (0 to V) | 553 079.00 | 868.00 | 552 211.00 | 553 079.00 |
CU Other investments | 487 510.00 | | 487 510.00 | 487 510.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 147 000.00 | 147 000.00 | | 147 000.00 |
DD Legal reserve (1) | 14 700.00 | 14 700.00 | | 14 700.00 |
DG Other reserves | 264 871.00 | 264 609.00 | | 264 871.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 506.00 | 20 262.00 | | 13 506.00 |
DL TOTAL (I) | 440 077.00 | 446 571.00 | | 440 077.00 |
DU Loans and Debts from Credit Institutions (3) | 69 592.00 | 83 334.00 | | 69 592.00 |
DV Miscellaneous Loans and Financial Debts (4) | 36 229.00 | 24 642.00 | | 36 229.00 |
DX Trade payables and related accounts | 4 016.00 | 4 394.00 | | 4 016.00 |
DY Tax and social security liabilities | 2 297.00 | 2 445.00 | | 2 297.00 |
EC TOTAL (IV) | 112 134.00 | 114 815.00 | | 112 134.00 |
EE Grand total (I to V) | 552 211.00 | 561 386.00 | | 552 211.00 |
EI Including equity loans | 36 229.00 | | | 36 229.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 121 200.00 | | 121 200.00 | 121 200.00 |
FJ Net sales | 121 200.00 | | 121 200.00 | 121 200.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 121 201.00 | |
FW Other purchases and external expenses | | | 27 686.00 | |
FX Taxes, duties, and similar payments | | | 390.00 | |
FY Salaries and Wages | | | 48 000.00 | |
FZ Social Security Contributions | | | 26 191.00 | |
GE Other Expenses | | | 840.00 | |
GF Total Operating Expenses (II) | | | 103 108.00 | |
GG - OPERATING RESULT (I - II) | | | 18 093.00 | |
GR Interest and similar expenses | | | 2 203.00 | |
GU Total financial expenses (VI) | | | 2 203.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 203.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 890.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 384.00 | | | 2 384.00 |
HL TOTAL REVENUE (I + III + V + VII) | 121 201.00 | 121 200.00 | | 121 201.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 107 695.00 | 100 938.00 | | 107 695.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 506.00 | 20 262.00 | | 13 506.00 |
| |
| 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 | 488 378.00 | | | 488 378.00 |
I3 DECREASES Total Financial Fixed Assets | | | 487 510.00 | |
I4 DECREASES Grand Total | | | 488 378.00 | |
IO DECREASES Total including other intangible assets | | | 200.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 668.00 | |
KD ACQUISITIONS Total including other intangible assets | 200.00 | | | 200.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 668.00 | | | 668.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 487 510.00 | | | 487 510.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 868.00 | | | 868.00 |
PE DEPRECIATION Total including other intangible assets | 200.00 | | | 200.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 668.00 | | | 668.00 |
| |
| 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 | 4 016.00 | 4 016.00 | | 4 016.00 |
8D Social Security and Other Social Organizations | 436.00 | 436.00 | | 436.00 |
VB VAT | 634.00 | | | 634.00 |
VG Loans with a maturity of up to one year at origin | 69 592.00 | 14 112.00 | 55 480.00 | 69 592.00 |
VI Group and Associates | 36 229.00 | 36 229.00 | | 36 229.00 |
VK Loans repaid during the year | 13 733.00 | | | 13 733.00 |
VM Income taxes | 13 614.00 | | | 13 614.00 |
VS Prepaid expenses | 1 285.00 | | | 1 285.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 533.00 | 15 533.00 | | 15 533.00 |
VW VAT | 1 861.00 | 1 861.00 | | 1 861.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 112 134.00 | 56 654.00 | 55 480.00 | 112 134.00 |
