| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 10 988.00 | 8 769.00 | 2 218.00 | 10 988.00 |
BB Receivables related to investments | 125 159.00 | | 125 159.00 | 125 159.00 |
BJ TOTAL (I) | 386 216.00 | 8 769.00 | 377 447.00 | 386 216.00 |
BZ Other receivables | 2 920.00 | | 2 920.00 | 2 920.00 |
CF Cash and cash equivalents | 201 437.00 | | 201 437.00 | 201 437.00 |
CJ TOTAL (II) | 204 358.00 | | 204 358.00 | 204 358.00 |
CO Grand total (0 to V) | 590 574.00 | 8 769.00 | 581 805.00 | 590 574.00 |
CU Other investments | 250 070.00 | | 250 070.00 | 250 070.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 140 000.00 | 70 000.00 | | 140 000.00 |
DD Legal reserve (1) | 7 000.00 | 7 000.00 | | 7 000.00 |
DG Other reserves | 399 590.00 | 465 876.00 | | 399 590.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 450.00 | 19 714.00 | | 15 450.00 |
DL TOTAL (I) | 562 040.00 | 562 590.00 | | 562 040.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 290.00 | 11 990.00 | | 15 290.00 |
DX Trade payables and related accounts | 2 142.00 | 2 080.00 | | 2 142.00 |
DY Tax and social security liabilities | 2 333.00 | 3 630.00 | | 2 333.00 |
EC TOTAL (IV) | 19 765.00 | 17 700.00 | | 19 765.00 |
EE Grand total (I to V) | 581 805.00 | 580 289.00 | | 581 805.00 |
EG Accrued income and payables due within one year | 19 765.00 | 17 700.00 | | 19 765.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 105 000.00 | | 105 000.00 | 105 000.00 |
FJ Net sales | 105 000.00 | | 105 000.00 | 105 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 105 001.00 | |
FW Other purchases and external expenses | | | 20 125.00 | |
FX Taxes, duties, and similar payments | | | 746.00 | |
FY Salaries and Wages | | | 62 990.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 092.00 | |
GF Total Operating Expenses (II) | | | 84 953.00 | |
GG - OPERATING RESULT (I - II) | | | 20 048.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 988.00 | |
GP Total financial income (V) | | | 988.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 988.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 036.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 151.00 | | | 151.00 |
HH Total exceptional expenses (VIII) | 151.00 | | | 151.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -151.00 | | | -151.00 |
HK Income tax | 5 435.00 | 7 128.00 | | 5 435.00 |
HL TOTAL REVENUE (I + III + V + VII) | 105 989.00 | 105 004.00 | | 105 989.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 90 539.00 | 85 290.00 | | 90 539.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 450.00 | 19 714.00 | | 15 450.00 |
| |
| 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 | 421 158.00 | | | 421 158.00 |
I3 DECREASES Total Financial Fixed Assets | | 34 942.00 | 375 229.00 | |
I4 DECREASES Grand Total | | 34 942.00 | 386 216.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 988.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 988.00 | | | 10 988.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 410 171.00 | | | 410 171.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 677.00 | 1 092.00 | | 7 677.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 677.00 | 1 092.00 | | 7 677.00 |
| |
| 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 | 2 142.00 | 2 142.00 | | 2 142.00 |
8D Social Security and Other Social Organizations | 1 143.00 | 1 143.00 | | 1 143.00 |
UL Receivables related to investments | 125 159.00 | 125 159.00 | | 125 159.00 |
VB VAT | 1 452.00 | 1 452.00 | | 1 452.00 |
VI Group and Associates | 15 290.00 | 15 290.00 | | 15 290.00 |
VM Income taxes | 1 468.00 | 1 468.00 | | 1 468.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 128 079.00 | 128 079.00 | | 128 079.00 |
VW VAT | 1 190.00 | 1 190.00 | | 1 190.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 765.00 | 19 765.00 | | 19 765.00 |
