| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 27 500.00 | | 27 500.00 | 27 500.00 |
AP Buildings | 247 500.00 | 321.00 | 247 179.00 | 247 500.00 |
AT Other tangible assets | 16 000.00 | 5 044.00 | 10 956.00 | 16 000.00 |
BD Other fixed assets | 20.00 | | 20.00 | 20.00 |
BJ TOTAL (I) | 1 391 020.00 | 5 365.00 | 1 385 655.00 | 1 391 020.00 |
BX Customers and related accounts | 14 400.00 | | 14 400.00 | 14 400.00 |
BZ Other receivables | 9 241.00 | | 9 241.00 | 9 241.00 |
CD Marketable securities | 400 000.00 | | 400 000.00 | 400 000.00 |
CF Cash and cash equivalents | 194 856.00 | | 194 856.00 | 194 856.00 |
CH Prepaid expenses | 661.00 | | 661.00 | 661.00 |
CJ TOTAL (II) | 619 157.00 | | 619 157.00 | 619 157.00 |
CO Grand total (0 to V) | 2 010 177.00 | 5 365.00 | 2 004 812.00 | 2 010 177.00 |
CS Evaluated investments - equity method | 1 100 000.00 | | 1 100 000.00 | 1 100 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 820 000.00 | 820 000.00 | | 820 000.00 |
DD Legal reserve (1) | 82 000.00 | 82 000.00 | | 82 000.00 |
DG Other reserves | 744 391.00 | 59 890.00 | | 744 391.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 339 418.00 | 782 901.00 | | 339 418.00 |
DL TOTAL (I) | 1 985 809.00 | 1 744 791.00 | | 1 985 809.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 000.00 | 1 000.00 | | 1 000.00 |
DX Trade payables and related accounts | 5 292.00 | 5 730.00 | | 5 292.00 |
DY Tax and social security liabilities | 12 711.00 | 34 373.00 | | 12 711.00 |
EC TOTAL (IV) | 19 003.00 | 41 103.00 | | 19 003.00 |
EE Grand total (I to V) | 2 004 812.00 | 1 785 894.00 | | 2 004 812.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 144 000.00 | |
FJ Net sales | | | 144 000.00 | |
FQ Other income | | | 1 920.00 | |
FR Total operating income (I) | | | 145 920.00 | |
FW Other purchases and external expenses | | | 14 073.00 | |
FX Taxes, duties, and similar payments | | | 30 227.00 | |
FY Salaries and Wages | | | 31 920.00 | |
FZ Social Security Contributions | | | 11 472.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 321.00 | |
GF Total Operating Expenses (II) | | | 92 013.00 | |
GG - OPERATING RESULT (I - II) | | | 53 908.00 | |
GP Total financial income (V) | | | 300 091.00 | |
GU Total financial expenses (VI) | | | 108.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 299 983.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 353 891.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 14 473.00 | 24 474.00 | | 14 473.00 |
HL TOTAL REVENUE (I + III + V + VII) | 446 011.00 | 858 879.00 | | 446 011.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 106 593.00 | 75 978.00 | | 106 593.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 339 418.00 | 782 901.00 | | 339 418.00 |
| |
| 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 | 916 020.00 | | | 916 020.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 100 020.00 | |
I4 DECREASES Grand Total | | | 1 391 020.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 291 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 000.00 | | | 16 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 900 020.00 | | | 900 020.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 044.00 | 4 321.00 | | 1 044.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 044.00 | 4 321.00 | | 1 044.00 |
| |
| 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 | 5 292.00 | 5 292.00 | | 5 292.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 000.00 | 1 000.00 | | 1 000.00 |
UX Other trade receivables | 14 400.00 | 14 400.00 | | 14 400.00 |
VP Miscellaneous | 9 241.00 | 9 241.00 | | 9 241.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 711.00 | 12 711.00 | | 12 711.00 |
VS Prepaid expenses | 661.00 | 661.00 | | 661.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 301.00 | 24 301.00 | | 24 301.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 003.00 | 19 003.00 | | 19 003.00 |
