| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 20 126.00 | 20 035.00 | 91.00 | 20 126.00 |
AT Other tangible assets | 1 928.00 | 1 928.00 | | 1 928.00 |
BJ TOTAL (I) | 122 054.00 | 21 963.00 | 100 091.00 | 122 054.00 |
BX Customers and related accounts | 4 110.00 | | 4 110.00 | 4 110.00 |
BZ Other receivables | 1 053.00 | | 1 053.00 | 1 053.00 |
CF Cash and cash equivalents | 102 489.00 | | 102 489.00 | 102 489.00 |
CJ TOTAL (II) | 107 652.00 | | 107 652.00 | 107 652.00 |
CO Grand total (0 to V) | 229 706.00 | 21 963.00 | 207 743.00 | 229 706.00 |
CU Other investments | 100 000.00 | | 100 000.00 | 100 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 480.00 | 30 480.00 | | 30 480.00 |
DD Legal reserve (1) | 3 048.00 | 3 048.00 | | 3 048.00 |
DG Other reserves | 75 343.00 | 83 288.00 | | 75 343.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 616.00 | 22 535.00 | | 22 616.00 |
DK Regulated provisions | 18 764.00 | 18 764.00 | | 18 764.00 |
DL TOTAL (I) | 150 251.00 | 158 115.00 | | 150 251.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51 589.00 | 47 354.00 | | 51 589.00 |
DX Trade payables and related accounts | 1 278.00 | 1 218.00 | | 1 278.00 |
DY Tax and social security liabilities | 4 625.00 | 7 515.00 | | 4 625.00 |
EC TOTAL (IV) | 57 492.00 | 56 087.00 | | 57 492.00 |
EE Grand total (I to V) | 207 743.00 | 214 201.00 | | 207 743.00 |
EG Accrued income and payables due within one year | 57 492.00 | 56 082.00 | | 57 492.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 36 834.00 | | 36 834.00 | 36 834.00 |
FJ Net sales | 36 834.00 | | 36 834.00 | 36 834.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 36 835.00 | |
FW Other purchases and external expenses | | | 2 632.00 | |
FX Taxes, duties, and similar payments | | | 6 834.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 24.00 | |
GF Total Operating Expenses (II) | | | 9 490.00 | |
GG - OPERATING RESULT (I - II) | | | 27 345.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 38.00 | |
GP Total financial income (V) | | | 38.00 | |
GR Interest and similar expenses | | | 775.00 | |
GU Total financial expenses (VI) | | | 775.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -738.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 607.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 991.00 | 3 977.00 | | 3 991.00 |
HL TOTAL REVENUE (I + III + V + VII) | 36 872.00 | 36 949.00 | | 36 872.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 256.00 | 14 414.00 | | 14 256.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 616.00 | 22 535.00 | | 22 616.00 |
| |
| 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 | 122 054.00 | | | 122 054.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100 000.00 | |
I4 DECREASES Grand Total | | | 122 054.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 22 054.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 22 054.00 | | | 22 054.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 100 000.00 | | | 100 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 939.00 | 24.00 | | 21 939.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 939.00 | 24.00 | | 21 939.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 18 764.00 | | | 18 764.00 |
7C Grand total | 18 764.00 | | | 18 764.00 |
| |
| 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 | 1 278.00 | 1 278.00 | | 1 278.00 |
8E Income Taxes | 15.00 | 15.00 | | 15.00 |
UX Other trade receivables | 4 110.00 | | 4 110.00 | 4 110.00 |
VB VAT | 213.00 | 213.00 | | 213.00 |
VC Group and associates | 840.00 | 840.00 | | 840.00 |
VI Group and Associates | 51 589.00 | 51 589.00 | | 51 589.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 425.00 | 3 425.00 | | 3 425.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 163.00 | 5 163.00 | | 5 163.00 |
VW VAT | 1 185.00 | 1 185.00 | | 1 185.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 57 492.00 | 57 492.00 | | 57 492.00 |
