| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 826.00 | 826.00 | | 826.00 |
BJ TOTAL (I) | 720 252.00 | 826.00 | 719 426.00 | 720 252.00 |
BX Customers and related accounts | 4 200.00 | | 4 200.00 | 4 200.00 |
BZ Other receivables | 147 416.00 | | 147 416.00 | 147 416.00 |
CF Cash and cash equivalents | 1 290.00 | | 1 290.00 | 1 290.00 |
CJ TOTAL (II) | 152 906.00 | | 152 906.00 | 152 906.00 |
CO Grand total (0 to V) | 873 158.00 | 826.00 | 872 332.00 | 873 158.00 |
CU Other investments | 719 426.00 | | 719 426.00 | 719 426.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DE Statutory or contractual reserves | 15 000.00 | 15 000.00 | | 15 000.00 |
DG Other reserves | 336 509.00 | 228 024.00 | | 336 509.00 |
DH Retained earnings | 8 637.00 | 8 637.00 | | 8 637.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 95 650.00 | 123 486.00 | | 95 650.00 |
DK Regulated provisions | 54 266.00 | 54 266.00 | | 54 266.00 |
DL TOTAL (I) | 660 062.00 | 579 413.00 | | 660 062.00 |
DU Loans and Debts from Credit Institutions (3) | 85 343.00 | 163 317.00 | | 85 343.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 500.00 | 44 180.00 | | 20 500.00 |
DX Trade payables and related accounts | 1 080.00 | 1 200.00 | | 1 080.00 |
DY Tax and social security liabilities | 26 901.00 | 17 586.00 | | 26 901.00 |
EA Other liabilities | 78 446.00 | 34 664.00 | | 78 446.00 |
EC TOTAL (IV) | 212 270.00 | 260 947.00 | | 212 270.00 |
EE Grand total (I to V) | 872 332.00 | 840 360.00 | | 872 332.00 |
EI Including equity loans | 20 500.00 | | | 20 500.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 53 400.00 | | 53 400.00 | 53 400.00 |
FJ Net sales | 53 400.00 | | 53 400.00 | 53 400.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 53 405.00 | |
FW Other purchases and external expenses | | | 2 083.00 | |
FX Taxes, duties, and similar payments | | | 1 116.00 | |
FY Salaries and Wages | | | 31 646.00 | |
FZ Social Security Contributions | | | 7 633.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 42 478.00 | |
GG - OPERATING RESULT (I - II) | | | 10 928.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 91 218.00 | |
GP Total financial income (V) | | | 91 218.00 | |
GR Interest and similar expenses | | | 5 170.00 | |
GU Total financial expenses (VI) | | | 5 170.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 86 048.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 96 976.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 5 604.00 | | |
HH Total exceptional expenses (VIII) | | 5 604.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -5 604.00 | | |
HK Income tax | 1 326.00 | -2 748.00 | | 1 326.00 |
HL TOTAL REVENUE (I + III + V + VII) | 144 623.00 | 180 127.00 | | 144 623.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 48 973.00 | 56 641.00 | | 48 973.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 95 650.00 | 123 486.00 | | 95 650.00 |
| |
| 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 | 720 252.00 | | | 720 252.00 |
I3 DECREASES Total Financial Fixed Assets | | | 719 426.00 | |
I4 DECREASES Grand Total | | | 720 252.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 826.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 826.00 | | | 826.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 719 426.00 | | | 719 426.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 826.00 | | | 826.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 826.00 | | | 826.00 |
