| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 932.00 | 2 175.00 | 757.00 | 2 932.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 1 852 962.00 | 2 175.00 | 1 850 787.00 | 1 852 962.00 |
BX Customers and related accounts | 27 114.00 | | 27 114.00 | 27 114.00 |
BZ Other receivables | 2 659.00 | | 2 659.00 | 2 659.00 |
CF Cash and cash equivalents | 100 872.00 | | 100 872.00 | 100 872.00 |
CH Prepaid expenses | 897.00 | | 897.00 | 897.00 |
CJ TOTAL (II) | 131 542.00 | | 131 542.00 | 131 542.00 |
CO Grand total (0 to V) | 1 984 504.00 | 2 175.00 | 1 982 329.00 | 1 984 504.00 |
CU Other investments | 1 850 000.00 | | 1 850 000.00 | 1 850 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 684 500.00 | 1 684 500.00 | | 1 684 500.00 |
DD Legal reserve (1) | 34 004.00 | 31 160.00 | | 34 004.00 |
DG Other reserves | 152 709.00 | 152 709.00 | | 152 709.00 |
DH Retained earnings | 4 608.00 | 4 608.00 | | 4 608.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 88 899.00 | 56 897.00 | | 88 899.00 |
DL TOTAL (I) | 1 964 719.00 | 1 929 873.00 | | 1 964 719.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 870.00 | 1 548.00 | | 1 870.00 |
DX Trade payables and related accounts | 2 404.00 | 2 338.00 | | 2 404.00 |
DY Tax and social security liabilities | 12 858.00 | 7 988.00 | | 12 858.00 |
EA Other liabilities | 478.00 | 478.00 | | 478.00 |
EC TOTAL (IV) | 17 610.00 | 12 352.00 | | 17 610.00 |
EE Grand total (I to V) | 1 982 329.00 | 1 942 226.00 | | 1 982 329.00 |
EG Accrued income and payables due within one year | 17 610.00 | 12 352.00 | | 17 610.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 252 188.00 | | 252 188.00 | 252 188.00 |
FJ Net sales | 252 188.00 | | 252 188.00 | 252 188.00 |
FR Total operating income (I) | | | 252 188.00 | |
FW Other purchases and external expenses | | | 31 863.00 | |
FX Taxes, duties, and similar payments | | | 895.00 | |
FY Salaries and Wages | | | 120 000.00 | |
FZ Social Security Contributions | | | 86 873.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 609.00 | |
GF Total Operating Expenses (II) | | | 240 241.00 | |
GG - OPERATING RESULT (I - II) | | | 11 947.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 79 828.00 | |
GP Total financial income (V) | | | 79 828.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 79 828.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 91 775.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 13 500.00 | | |
HD Total exceptional income (VII) | | 13 500.00 | | |
HF Exceptional expenses on capital transactions | | 6 390.00 | | |
HH Total exceptional expenses (VIII) | | 6 390.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 7 110.00 | | |
HK Income tax | 2 876.00 | 2 889.00 | | 2 876.00 |
HL TOTAL REVENUE (I + III + V + VII) | 332 016.00 | 301 324.00 | | 332 016.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 243 117.00 | 244 427.00 | | 243 117.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 88 899.00 | 56 897.00 | | 88 899.00 |
HP References: Equipment leasing | 4 580.00 | 6 523.00 | | 4 580.00 |
| |
| 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 | 1 852 962.00 | | | 1 852 962.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 850 030.00 | |
I4 DECREASES Grand Total | | | 1 852 962.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 932.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 932.00 | | | 2 932.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 850 030.00 | | | 1 850 030.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 566.00 | 609.00 | | 1 566.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 566.00 | 609.00 | | 1 566.00 |
| |
| 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 | 2 404.00 | 2 404.00 | | 2 404.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 348.00 | 2 348.00 | | 2 348.00 |
UT Other financial assets | 30.00 | | | 30.00 |
UX Other trade receivables | 27 114.00 | | | 27 114.00 |
VP Miscellaneous | 2 659.00 | | | 2 659.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 858.00 | 12 858.00 | | 12 858.00 |
VS Prepaid expenses | 897.00 | | | 897.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 700.00 | 30 670.00 | 30.00 | 30 700.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 610.00 | 17 610.00 | | 17 610.00 |
