| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 10 155.00 | 5 087.00 | 5 068.00 | 10 155.00 |
BH Other financial assets | 23 750.00 | | 23 750.00 | 23 750.00 |
BJ TOTAL (I) | 1 646 729.00 | 5 087.00 | 1 641 642.00 | 1 646 729.00 |
BZ Other receivables | 1 346.00 | | 1 346.00 | 1 346.00 |
CD Marketable securities | 152.00 | | 152.00 | 152.00 |
CF Cash and cash equivalents | 1 631.00 | | 1 631.00 | 1 631.00 |
CJ TOTAL (II) | 3 130.00 | | 3 130.00 | 3 130.00 |
CO Grand total (0 to V) | 1 649 859.00 | 5 087.00 | 1 644 772.00 | 1 649 859.00 |
CU Other investments | 1 612 824.00 | | 1 612 824.00 | 1 612 824.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 540 000.00 | 540 000.00 | | 540 000.00 |
DD Legal reserve (1) | 54 000.00 | 54 000.00 | | 54 000.00 |
DH Retained earnings | 546 065.00 | 438 435.00 | | 546 065.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 866.00 | 107 630.00 | | 72 866.00 |
DL TOTAL (I) | 1 212 932.00 | 1 140 065.00 | | 1 212 932.00 |
DU Loans and Debts from Credit Institutions (3) | 345 328.00 | 450 316.00 | | 345 328.00 |
DV Miscellaneous Loans and Financial Debts (4) | 70 764.00 | 55 792.00 | | 70 764.00 |
DX Trade payables and related accounts | 1 480.00 | 1 425.00 | | 1 480.00 |
DY Tax and social security liabilities | 14 266.00 | 10 599.00 | | 14 266.00 |
EC TOTAL (IV) | 431 840.00 | 518 133.00 | | 431 840.00 |
EE Grand total (I to V) | 1 644 772.00 | 1 658 199.00 | | 1 644 772.00 |
EG Accrued income and payables due within one year | 431 840.00 | 173 505.00 | | 431 840.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 50 333.00 | | 50 333.00 | 50 333.00 |
FJ Net sales | 50 333.00 | | 50 333.00 | 50 333.00 |
FR Total operating income (I) | | | 50 333.00 | |
FW Other purchases and external expenses | | | 18 910.00 | |
FX Taxes, duties, and similar payments | | | 468.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 385.00 | |
GF Total Operating Expenses (II) | | | 22 764.00 | |
GG - OPERATING RESULT (I - II) | | | 27 569.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 64 700.00 | |
GK Income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 64 701.00 | |
GR Interest and similar expenses | | | 17 391.00 | |
GU Total financial expenses (VI) | | | 17 391.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 47 309.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 74 878.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 012.00 | 670.00 | | 2 012.00 |
HL TOTAL REVENUE (I + III + V + VII) | 115 034.00 | 151 883.00 | | 115 034.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 42 168.00 | 44 253.00 | | 42 168.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 72 866.00 | 107 630.00 | | 72 866.00 |
| |
| 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 | 1 646 730.00 | | | 1 646 730.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 636 574.00 | |
I4 DECREASES Grand Total | | | 1 646 730.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 156.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 156.00 | | | 10 156.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 636 574.00 | | | 1 636 574.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 702.00 | 3 385.00 | | 1 702.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 702.00 | 3 385.00 | | 1 702.00 |
| |
| 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 | 1 481.00 | 1 481.00 | | 1 481.00 |
UT Other financial assets | 23 750.00 | 23 750.00 | | 23 750.00 |
VB VAT | 214.00 | | | 214.00 |
VH Loans with a maturity of more than one year at origin | 345 328.00 | 345 328.00 | | 345 328.00 |
VI Group and Associates | 70 764.00 | 70 764.00 | | 70 764.00 |
VM Income taxes | 1 132.00 | | | 1 132.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 096.00 | 25 096.00 | | 25 096.00 |
VW VAT | 14 267.00 | 14 267.00 | | 14 267.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 431 840.00 | 431 840.00 | | 431 840.00 |
