| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 668.00 | 668.00 | | 668.00 |
BJ TOTAL (I) | 6 141 578.00 | 668.00 | 6 140 910.00 | 6 141 578.00 |
BX Customers and related accounts | 24 481.00 | | 24 481.00 | 24 481.00 |
BZ Other receivables | 241 058.00 | | 241 058.00 | 241 058.00 |
CF Cash and cash equivalents | 215 318.00 | | 215 318.00 | 215 318.00 |
CJ TOTAL (II) | 480 857.00 | | 480 857.00 | 480 857.00 |
CO Grand total (0 to V) | 6 622 435.00 | 668.00 | 6 621 767.00 | 6 622 435.00 |
CU Other investments | 6 140 910.00 | | 6 140 910.00 | 6 140 910.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 139 910.00 | 6 139 910.00 | | 6 139 910.00 |
DD Legal reserve (1) | 13 967.00 | 9 500.00 | | 13 967.00 |
DG Other reserves | 241 360.00 | 156 486.00 | | 241 360.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 93 366.00 | 89 341.00 | | 93 366.00 |
DL TOTAL (I) | 6 488 603.00 | 6 395 237.00 | | 6 488 603.00 |
DV Miscellaneous Loans and Financial Debts (4) | 102 791.00 | 96 854.00 | | 102 791.00 |
DX Trade payables and related accounts | 5 949.00 | 5 785.00 | | 5 949.00 |
DY Tax and social security liabilities | 24 424.00 | 35 944.00 | | 24 424.00 |
EC TOTAL (IV) | 133 164.00 | 138 583.00 | | 133 164.00 |
EE Grand total (I to V) | 6 621 767.00 | 6 533 820.00 | | 6 621 767.00 |
EG Accrued income and payables due within one year | 133 164.00 | 138 583.00 | | 133 164.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 257 328.00 | | 257 328.00 | 257 328.00 |
FJ Net sales | 257 328.00 | | 257 328.00 | 257 328.00 |
FQ Other income | | | 103.00 | |
FR Total operating income (I) | | | 257 431.00 | |
FW Other purchases and external expenses | | | 35 189.00 | |
FX Taxes, duties, and similar payments | | | 1 694.00 | |
FY Salaries and Wages | | | 55 929.00 | |
FZ Social Security Contributions | | | 25 985.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4.00 | |
GE Other Expenses | | | 98.00 | |
GF Total Operating Expenses (II) | | | 118 899.00 | |
GG - OPERATING RESULT (I - II) | | | 138 532.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 950.00 | |
GP Total financial income (V) | | | 950.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 950.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 139 482.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 46 116.00 | 49 159.00 | | 46 116.00 |
HL TOTAL REVENUE (I + III + V + VII) | 258 381.00 | 246 802.00 | | 258 381.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 165 015.00 | 157 461.00 | | 165 015.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 93 366.00 | 89 341.00 | | 93 366.00 |
| |
| 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 | 6 141 578.00 | | | 6 141 578.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 140 910.00 | |
I4 DECREASES Grand Total | | | 6 141 578.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 668.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 668.00 | | | 668.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 140 910.00 | | | 6 140 910.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 664.00 | 4.00 | | 664.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 664.00 | 4.00 | | 664.00 |
| |
| 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 | 5 949.00 | 5 949.00 | | 5 949.00 |
8D Social Security and Other Social Organizations | 5 178.00 | 5 178.00 | | 5 178.00 |
8E Income Taxes | 10 719.00 | 10 719.00 | | 10 719.00 |
UX Other trade receivables | 24 481.00 | | | 24 481.00 |
VB VAT | 1 538.00 | | | 1 538.00 |
VC Group and associates | 239 520.00 | | | 239 520.00 |
VI Group and Associates | 102 791.00 | 102 791.00 | | 102 791.00 |
VQ Other Taxes, Duties, and Similar Debts | 918.00 | 918.00 | | 918.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 265 539.00 | 265 539.00 | | 265 539.00 |
VW VAT | 7 609.00 | 7 609.00 | | 7 609.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 133 164.00 | 133 164.00 | | 133 164.00 |
