| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | | | | |
BH Other financial assets | 450.00 | | 450.00 | 450.00 |
BJ TOTAL (I) | 302 475.00 | | 302 475.00 | 302 475.00 |
BX Customers and related accounts | 14 580.00 | | 14 580.00 | 14 580.00 |
BZ Other receivables | 11 390.00 | | 11 390.00 | 11 390.00 |
CF Cash and cash equivalents | 1 993.00 | | 1 993.00 | 1 993.00 |
CH Prepaid expenses | 92.00 | | 92.00 | 92.00 |
CJ TOTAL (II) | 28 056.00 | | 28 056.00 | 28 056.00 |
CO Grand total (0 to V) | 330 531.00 | | 330 531.00 | 330 531.00 |
CP Shares due in less than one year | 450.00 | | | 450.00 |
CU Other investments | 302 025.00 | | 302 025.00 | 302 025.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DG Other reserves | 126 003.00 | 90 172.00 | | 126 003.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 68 409.00 | 35 830.00 | | 68 409.00 |
DL TOTAL (I) | 197 712.00 | 129 303.00 | | 197 712.00 |
DV Miscellaneous Loans and Financial Debts (4) | 122 211.00 | 69 566.00 | | 122 211.00 |
DX Trade payables and related accounts | 4 306.00 | 5 382.00 | | 4 306.00 |
DY Tax and social security liabilities | 6 301.00 | 6 213.00 | | 6 301.00 |
EC TOTAL (IV) | 132 818.00 | 81 162.00 | | 132 818.00 |
EE Grand total (I to V) | 330 531.00 | 210 465.00 | | 330 531.00 |
EG Accrued income and payables due within one year | 132 818.00 | 81 162.00 | | 132 818.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 129 200.00 | | 129 200.00 | 129 200.00 |
FJ Net sales | 129 200.00 | | 129 200.00 | 129 200.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 129 200.00 | |
FW Other purchases and external expenses | | | 9 126.00 | |
FX Taxes, duties, and similar payments | | | 9 097.00 | |
FY Salaries and Wages | | | 54 000.00 | |
FZ Social Security Contributions | | | 25 892.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 98 115.00 | |
GG - OPERATING RESULT (I - II) | | | 31 085.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 45 212.00 | |
GP Total financial income (V) | | | 45 212.00 | |
GR Interest and similar expenses | | | 2 594.00 | |
GU Total financial expenses (VI) | | | 2 594.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 42 618.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 73 703.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 294.00 | 2 693.00 | | 5 294.00 |
HL TOTAL REVENUE (I + III + V + VII) | 174 413.00 | 137 275.00 | | 174 413.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 106 003.00 | 101 444.00 | | 106 003.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 68 409.00 | 35 830.00 | | 68 409.00 |
| |
| 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 | 165 126.00 | | 150 030.00 | 165 126.00 |
I3 DECREASES Total Financial Fixed Assets | | 12 682.00 | 302 475.00 | |
I4 DECREASES Grand Total | | 12 682.00 | 302 475.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 165 126.00 | | 150 030.00 | 165 126.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 111 335.00 | 111 335.00 | | 111 335.00 |
8B Suppliers and Related Accounts | 4 306.00 | 4 306.00 | | 4 306.00 |
8D Social Security and Other Social Organizations | 23.00 | 23.00 | | 23.00 |
8E Income Taxes | 2 602.00 | 2 602.00 | | 2 602.00 |
UT Other financial assets | 450.00 | 450.00 | | 450.00 |
UX Other trade receivables | 14 580.00 | 14 580.00 | | 14 580.00 |
VB VAT | 723.00 | 723.00 | | 723.00 |
VC Group and associates | 10 666.00 | 10 666.00 | | 10 666.00 |
VI Group and Associates | 10 876.00 | 10 876.00 | | 10 876.00 |
VJ Loans taken out during the year | 150 827.00 | | | 150 827.00 |
VK Loans repaid during the year | 86 799.00 | | | 86 799.00 |
VS Prepaid expenses | 92.00 | 92.00 | | 92.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 512.00 | 26 512.00 | | 26 512.00 |
VW VAT | 3 676.00 | 3 676.00 | | 3 676.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 132 818.00 | 132 818.00 | | 132 818.00 |
