| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 50 000.00 | | 50 000.00 | 50 000.00 |
BJ TOTAL (I) | 104 945.00 | | 104 945.00 | 104 945.00 |
BZ Other receivables | 297 142.00 | | 297 142.00 | 297 142.00 |
CD Marketable securities | 500 000.00 | 2 506.00 | 497 494.00 | 500 000.00 |
CF Cash and cash equivalents | 2 558 758.00 | | 2 558 758.00 | 2 558 758.00 |
CJ TOTAL (II) | 3 355 901.00 | 2 506.00 | 3 353 395.00 | 3 355 901.00 |
CO Grand total (0 to V) | 3 460 846.00 | 2 506.00 | 3 458 340.00 | 3 460 846.00 |
CU Other investments | 54 945.00 | | 54 945.00 | 54 945.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 515 081.00 | 515 081.00 | | 515 081.00 |
DB Share, merger, contribution premiums, etc. | 80 900.00 | 80 900.00 | | 80 900.00 |
DD Legal reserve (1) | 51 508.00 | 8 767.00 | | 51 508.00 |
DG Other reserves | 1 420 577.00 | 166 581.00 | | 1 420 577.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 322 667.00 | 1 296 737.00 | | 1 322 667.00 |
DL TOTAL (I) | 3 390 733.00 | 2 068 066.00 | | 3 390 733.00 |
DV Miscellaneous Loans and Financial Debts (4) | 61 776.00 | 1 511 085.00 | | 61 776.00 |
DX Trade payables and related accounts | 2 986.00 | 3 760.00 | | 2 986.00 |
DY Tax and social security liabilities | 2 846.00 | 509 964.00 | | 2 846.00 |
EC TOTAL (IV) | 67 607.00 | 2 024 809.00 | | 67 607.00 |
EE Grand total (I to V) | 3 458 340.00 | 4 092 875.00 | | 3 458 340.00 |
EG Accrued income and payables due within one year | 67 607.00 | 2 024 809.00 | | 67 607.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 7 641.00 | |
FX Taxes, duties, and similar payments | | | 2 132.00 | |
FY Salaries and Wages | | | 31 800.00 | |
FZ Social Security Contributions | | | 13 894.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 55 472.00 | |
GG - OPERATING RESULT (I - II) | | | -55 472.00 | |
GH Attributed profit or transferred loss (III) | | | 1 457 312.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 9 135.00 | |
GP Total financial income (V) | | | 9 135.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 506.00 | |
GR Interest and similar expenses | | | 10 103.00 | |
GT Net expenses on sales of marketable securities | | | 75 699.00 | |
GU Total financial expenses (VI) | | | 88 308.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -79 173.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 322 667.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 261.00 | 3 877 000.00 | | 261.00 |
HD Total exceptional income (VII) | 261.00 | 3 877 000.00 | | 261.00 |
HE Exceptional expenses on management operations | | 14 585.00 | | |
HF Exceptional expenses on capital transactions | 261.00 | 2 024 000.00 | | 261.00 |
HH Total exceptional expenses (VIII) | 261.00 | 2 038 585.00 | | 261.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 838 415.00 | | |
HK Income tax | | 504 228.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 466 708.00 | 3 992 937.00 | | 1 466 708.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 144 041.00 | 2 696 200.00 | | 144 041.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 322 667.00 | 1 296 737.00 | | 1 322 667.00 |
| |
| 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 | 55 206.00 | | 50 000.00 | 55 206.00 |
I3 DECREASES Total Financial Fixed Assets | | 261.00 | 104 945.00 | |
I4 DECREASES Grand Total | | 261.00 | 104 945.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 55 206.00 | | 50 000.00 | 55 206.00 |
| |
| 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 | 2 986.00 | 2 986.00 | | 2 986.00 |
8D Social Security and Other Social Organizations | 2 696.00 | 2 696.00 | | 2 696.00 |
VB VAT | 272.00 | 272.00 | | 272.00 |
VC Group and associates | 289 782.00 | 289 782.00 | | 289 782.00 |
VI Group and Associates | 61 776.00 | 61 776.00 | | 61 776.00 |
VM Income taxes | 2 604.00 | 2 604.00 | | 2 604.00 |
VQ Other Taxes, Duties, and Similar Debts | 150.00 | 150.00 | | 150.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 484.00 | 4 484.00 | | 4 484.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 297 142.00 | 297 142.00 | | 297 142.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 67 607.00 | 67 607.00 | | 67 607.00 |
