| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 5 000.00 | 2 291.00 | 2 709.00 | 5 000.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 3 897 327.00 | 2 291.00 | 3 895 036.00 | 3 897 327.00 |
BX Customers and related accounts | 86 148.00 | | 86 148.00 | 86 148.00 |
BZ Other receivables | 71 597.00 | | 71 597.00 | 71 597.00 |
CD Marketable securities | 350 460.00 | | 350 460.00 | 350 460.00 |
CF Cash and cash equivalents | 328 280.00 | | 328 280.00 | 328 280.00 |
CJ TOTAL (II) | 836 485.00 | | 836 485.00 | 836 485.00 |
CO Grand total (0 to V) | 4 733 813.00 | 2 291.00 | 4 731 521.00 | 4 733 813.00 |
CU Other investments | 3 892 312.00 | | 3 892 312.00 | 3 892 312.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 325 580.00 | 1 407 580.00 | | 1 325 580.00 |
DD Legal reserve (1) | 140 758.00 | | | 140 758.00 |
DG Other reserves | 137 842.00 | | | 137 842.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 618 898.00 | 278 600.00 | | 618 898.00 |
DK Regulated provisions | 27 126.00 | 8 127.00 | | 27 126.00 |
DL TOTAL (I) | 2 250 204.00 | 1 694 307.00 | | 2 250 204.00 |
DU Loans and Debts from Credit Institutions (3) | 2 243 010.00 | 2 609 959.00 | | 2 243 010.00 |
DV Miscellaneous Loans and Financial Debts (4) | 140 446.00 | | | 140 446.00 |
DX Trade payables and related accounts | 7 500.00 | 7 332.00 | | 7 500.00 |
DY Tax and social security liabilities | 90 362.00 | 55 932.00 | | 90 362.00 |
EC TOTAL (IV) | 2 481 318.00 | 2 673 223.00 | | 2 481 318.00 |
EE Grand total (I to V) | 4 731 521.00 | 4 367 529.00 | | 4 731 521.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 71 790.00 | | 71 790.00 | 71 790.00 |
FJ Net sales | 71 790.00 | | 71 790.00 | 71 790.00 |
FR Total operating income (I) | | | 71 790.00 | |
FW Other purchases and external expenses | | | 9 063.00 | |
FX Taxes, duties, and similar payments | | | 3 118.00 | |
FY Salaries and Wages | | | 44 869.00 | |
FZ Social Security Contributions | | | 16 988.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 667.00 | |
GF Total Operating Expenses (II) | | | 75 704.00 | |
GG - OPERATING RESULT (I - II) | | | -3 913.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 650 000.00 | |
GL Other interest and similar income | | | 1 145.00 | |
GP Total financial income (V) | | | 651 145.00 | |
GR Interest and similar expenses | | | 21 636.00 | |
GU Total financial expenses (VI) | | | 21 636.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 629 509.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 625 596.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 18 998.00 | 8 127.00 | | 18 998.00 |
HH Total exceptional expenses (VIII) | 18 998.00 | 8 127.00 | | 18 998.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -18 998.00 | -8 127.00 | | -18 998.00 |
HK Income tax | -12 301.00 | | | -12 301.00 |
HL TOTAL REVENUE (I + III + V + VII) | 722 935.00 | 350 928.00 | | 722 935.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 104 037.00 | 72 328.00 | | 104 037.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 618 898.00 | 278 600.00 | | 618 898.00 |
| |
| 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 | 3 897 327.00 | | | 3 897 327.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 5 000.00 | | | 5 000.00 |
I3 DECREASES Total Financial Fixed Assets | 3 892 327.00 | | | 3 892 327.00 |
I4 DECREASES Grand Total | 3 897 327.00 | | | 3 897 327.00 |
IN DECREASES Start-up, development, or research expenses | 5 000.00 | | | 5 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 892 327.00 | | | 3 892 327.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 625.00 | 1 667.00 | | 625.00 |
CY DEPRECIATION Start-up, development, or research expenses | 625.00 | 1 667.00 | | 625.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8 127.00 | 18 998.00 | | 8 127.00 |
7C Grand total | 8 127.00 | 18 998.00 | | 8 127.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UJ - Exceptional | | 18 998.00 | | |
| |
| 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 | 7 500.00 | 7 500.00 | | 7 500.00 |
8C Staff and Related Accounts | 44 868.00 | 44 868.00 | | 44 868.00 |
8D Social Security and Other Social Organizations | 20 191.00 | 20 191.00 | | 20 191.00 |
UX Other trade receivables | 86 148.00 | | | 86 148.00 |
VB VAT | 850.00 | | | 850.00 |
VH Loans with a maturity of more than one year at origin | 2 243 010.00 | 376 038.00 | 1 489 576.00 | 2 243 010.00 |
VI Group and Associates | 140 446.00 | 140 446.00 | | 140 446.00 |
VK Loans repaid during the year | 365 549.00 | | | 365 549.00 |
VM Income taxes | 70 747.00 | | | 70 747.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 118.00 | 3 118.00 | | 3 118.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 157 745.00 | 157 745.00 | | 157 745.00 |
VW VAT | 22 185.00 | 22 185.00 | | 22 185.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 481 318.00 | 614 346.00 | 1 489 576.00 | 2 481 318.00 |
