| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | 1.00 | | |
AT Other tangible assets | 80 899.00 | 13 408.00 | 67 491.00 | 80 899.00 |
BB Receivables related to investments | 382 877.00 | 194 000.00 | 188 877.00 | 382 877.00 |
BJ TOTAL (I) | 463 777.00 | 207 408.00 | 256 368.00 | 463 777.00 |
BX Customers and related accounts | 54 000.00 | | 54 000.00 | 54 000.00 |
BZ Other receivables | 19 197.00 | 15 000.00 | 4 197.00 | 19 197.00 |
CF Cash and cash equivalents | 74 507.00 | | 74 507.00 | 74 507.00 |
CH Prepaid expenses | 40.00 | | 40.00 | 40.00 |
CJ TOTAL (II) | 147 743.00 | 15 000.00 | 132 743.00 | 147 743.00 |
CO Grand total (0 to V) | 611 520.00 | 222 408.00 | 389 112.00 | 611 520.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 183 942.00 | 183 942.00 | | 183 942.00 |
DD Legal reserve (1) | 4 905.00 | 4 905.00 | | 4 905.00 |
DG Other reserves | 88 163.00 | 88 163.00 | | 88 163.00 |
DH Retained earnings | -116 737.00 | -189 481.00 | | -116 737.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 870.00 | 72 744.00 | | 34 870.00 |
DL TOTAL (I) | 195 143.00 | 160 273.00 | | 195 143.00 |
DP Provisions for Risks | 14 027.00 | 25 208.00 | | 14 027.00 |
DR TOTAL (IV) | 14 027.00 | 25 208.00 | | 14 027.00 |
DU Loans and Debts from Credit Institutions (3) | 48 376.00 | 685.00 | | 48 376.00 |
DV Miscellaneous Loans and Financial Debts (4) | 101 553.00 | 108 690.00 | | 101 553.00 |
DX Trade payables and related accounts | 3 110.00 | 3 426.00 | | 3 110.00 |
DY Tax and social security liabilities | 26 902.00 | 14 988.00 | | 26 902.00 |
EC TOTAL (IV) | 179 942.00 | 127 790.00 | | 179 942.00 |
EE Grand total (I to V) | 389 112.00 | 313 271.00 | | 389 112.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 180 000.00 | |
FJ Net sales | | | 180 000.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 180 001.00 | |
FW Other purchases and external expenses | | | 23 775.00 | |
FX Taxes, duties, and similar payments | | | 1 174.00 | |
FY Salaries and Wages | | | 107 478.00 | |
GB Operating Expenses - Provisions | | | 5 282.00 | |
GE Other Expenses | | | 81.00 | |
GF Total Operating Expenses (II) | | | 137 790.00 | |
GG - OPERATING RESULT (I - II) | | | 42 211.00 | |
GP Total financial income (V) | | | | |
GU Total financial expenses (VI) | | | 14 229.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14 229.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 982.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 11 181.00 | 11 000.00 | | 11 181.00 |
HH Total exceptional expenses (VIII) | 20.00 | | | 20.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 11 161.00 | 11 000.00 | | 11 161.00 |
HK Income tax | 4 273.00 | | | 4 273.00 |
HL TOTAL REVENUE (I + III + V + VII) | 191 182.00 | 199 687.00 | | 191 182.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 156 312.00 | 126 943.00 | | 156 312.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 870.00 | 72 744.00 | | 34 870.00 |
| |
| 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 | 392 962.00 | | 70 815.00 | 392 962.00 |
I3 DECREASES Total Financial Fixed Assets | | | 382 877.00 | |
I4 DECREASES Grand Total | | | 463 777.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 80 899.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 085.00 | | 70 815.00 | 10 085.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 382 877.00 | | | 382 877.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 126.00 | 5 282.00 | 13 408.00 | 8 126.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 126.00 | 5 282.00 | 13 408.00 | 8 126.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4E Provisions for guarantees given to customers | | | | |
5Z Total provisions for risks and expenses | 25 208.00 | | 11 181.00 | 25 208.00 |
7C Grand total | 25 208.00 | | 11 181.00 | 25 208.00 |
UJ - Exceptional | | | 11 181.00 | |
| |
| 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 | 3 110.00 | 3 110.00 | | 3 110.00 |
8K Other liabilities (including liabilities related to repo transactions) | 101 553.00 | 101 553.00 | | 101 553.00 |
UX Other trade receivables | 54 000.00 | 54 000.00 | | 54 000.00 |
VH Loans with a maturity of more than one year at origin | 48 376.00 | 10 628.00 | 37 747.00 | 48 376.00 |
VP Miscellaneous | 19 197.00 | 19 197.00 | | 19 197.00 |
VQ Other Taxes, Duties, and Similar Debts | 26 903.00 | 26 903.00 | | 26 903.00 |
VS Prepaid expenses | 40.00 | | | 40.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 73 237.00 | 73 237.00 | | 73 237.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 179 942.00 | 142 194.00 | 37 747.00 | 179 942.00 |
