| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 491.00 | 75.00 | 3 416.00 | 3 491.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 1 381 698.00 | 75.00 | 1 381 623.00 | 1 381 698.00 |
BZ Other receivables | 108 040.00 | | 108 040.00 | 108 040.00 |
CF Cash and cash equivalents | 5 697.00 | | 5 697.00 | 5 697.00 |
CH Prepaid expenses | 7 232.00 | | 7 232.00 | 7 232.00 |
CJ TOTAL (II) | 120 969.00 | | 120 969.00 | 120 969.00 |
CO Grand total (0 to V) | 1 502 667.00 | 75.00 | 1 502 592.00 | 1 502 667.00 |
CS Evaluated investments - equity method | 1 378 192.00 | | 1 378 192.00 | 1 378 192.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 020 000.00 | 1 020 000.00 | | 1 020 000.00 |
DB Share, merger, contribution premiums, etc. | 52 000.00 | 52 000.00 | | 52 000.00 |
DD Legal reserve (1) | 9 050.00 | 6 550.00 | | 9 050.00 |
DG Other reserves | 170 775.00 | 123 467.00 | | 170 775.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 257.00 | 49 808.00 | | 38 257.00 |
DL TOTAL (I) | 1 290 082.00 | 1 251 826.00 | | 1 290 082.00 |
DU Loans and Debts from Credit Institutions (3) | 82 983.00 | 123 796.00 | | 82 983.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 000.00 | 23 579.00 | | 20 000.00 |
DX Trade payables and related accounts | 4 499.00 | 2 340.00 | | 4 499.00 |
DY Tax and social security liabilities | 5 447.00 | 9 573.00 | | 5 447.00 |
EA Other liabilities | 93 180.00 | 40 000.00 | | 93 180.00 |
EB Prepaid income (2) | 6 400.00 | | | 6 400.00 |
EC TOTAL (IV) | 300 939.00 | 199 287.00 | | 300 939.00 |
EE Grand total (I to V) | 1 502 592.00 | 1 451 113.00 | | 1 502 592.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 170 136.00 | |
FJ Net sales | | | 170 136.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 170 138.00 | |
FW Other purchases and external expenses | | | 13 457.00 | |
FX Taxes, duties, and similar payments | | | 7 740.00 | |
FY Salaries and Wages | | | 108 000.00 | |
FZ Social Security Contributions | | | 36 287.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 75.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 165 560.00 | |
GG - OPERATING RESULT (I - II) | | | 4 578.00 | |
GP Total financial income (V) | | | 84 465.00 | |
GU Total financial expenses (VI) | | | 1 287.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 83 178.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 87 756.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 900.00 | 400.00 | | 900.00 |
HH Total exceptional expenses (VIII) | 50 400.00 | 40 400.00 | | 50 400.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -49 500.00 | -40 000.00 | | -49 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 255 503.00 | 241 200.00 | | 255 503.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 217 247.00 | 191 392.00 | | 217 247.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 257.00 | 49 808.00 | | 38 257.00 |
| |
| 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 | 1 358 607.00 | | | 1 358 607.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 378 207.00 | |
I4 DECREASES Grand Total | | | 1 381 698.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 491.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 358 607.00 | | | 1 358 607.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 75.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 75.00 | | |
| |
| 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 | 4 499.00 | 4 499.00 | | 4 499.00 |
8K Other liabilities (including liabilities related to repo transactions) | 113 180.00 | 113 180.00 | | 113 180.00 |
8L Deferred income | 6 400.00 | 6 400.00 | | 6 400.00 |
VH Loans with a maturity of more than one year at origin | 82 983.00 | 475.00 | | 82 983.00 |
VK Loans repaid during the year | 40 595.00 | | | 40 595.00 |
VP Miscellaneous | 108 040.00 | | | 108 040.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 447.00 | 5 447.00 | | 5 447.00 |
VS Prepaid expenses | 7 232.00 | | | 7 232.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 115 272.00 | 115 272.00 | | 115 272.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 212 510.00 | 130 001.00 | | 212 510.00 |
