| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 50 089.00 | | 50 089.00 | 50 089.00 |
BJ TOTAL (I) | 1 786 994.00 | 291 000.00 | 1 495 994.00 | 1 786 994.00 |
BZ Other receivables | 28 220.00 | | 28 220.00 | 28 220.00 |
CD Marketable securities | 128 038.00 | 1 449.00 | 126 589.00 | 128 038.00 |
CF Cash and cash equivalents | 23 225.00 | | 23 225.00 | 23 225.00 |
CH Prepaid expenses | 67.00 | | 67.00 | 67.00 |
CJ TOTAL (II) | 179 550.00 | 1 449.00 | 178 101.00 | 179 550.00 |
CO Grand total (0 to V) | 1 966 544.00 | 292 449.00 | 1 674 095.00 | 1 966 544.00 |
CU Other investments | 1 736 905.00 | 291 000.00 | 1 445 905.00 | 1 736 905.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 810 080.00 | 810 080.00 | | 810 080.00 |
DD Legal reserve (1) | 81 008.00 | 81 008.00 | | 81 008.00 |
DG Other reserves | 668 119.00 | 664 753.00 | | 668 119.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 645.00 | 73 366.00 | | 49 645.00 |
DL TOTAL (I) | 1 608 852.00 | 1 629 207.00 | | 1 608 852.00 |
DU Loans and Debts from Credit Institutions (3) | 32 051.00 | 62 791.00 | | 32 051.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 143.00 | 7 814.00 | | 30 143.00 |
DX Trade payables and related accounts | 1 323.00 | 1 313.00 | | 1 323.00 |
DY Tax and social security liabilities | 1 727.00 | 1 496.00 | | 1 727.00 |
EC TOTAL (IV) | 65 243.00 | 73 414.00 | | 65 243.00 |
EE Grand total (I to V) | 1 674 095.00 | 1 702 621.00 | | 1 674 095.00 |
EG Accrued income and payables due within one year | 65 243.00 | 73 414.00 | | 65 243.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 36.00 | 30.00 | | 36.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 84 000.00 | | 84 000.00 | 84 000.00 |
FJ Net sales | 84 000.00 | | 84 000.00 | 84 000.00 |
FR Total operating income (I) | | | 84 000.00 | |
FW Other purchases and external expenses | | | 3 034.00 | |
FX Taxes, duties, and similar payments | | | 5 738.00 | |
FY Salaries and Wages | | | 50 767.00 | |
FZ Social Security Contributions | | | 23 212.00 | |
GF Total Operating Expenses (II) | | | 82 750.00 | |
GG - OPERATING RESULT (I - II) | | | 1 250.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 075.00 | |
GL Other interest and similar income | | | 2 089.00 | |
GP Total financial income (V) | | | 52 164.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 449.00 | |
GR Interest and similar expenses | | | 1 942.00 | |
GU Total financial expenses (VI) | | | 3 391.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 48 773.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 50 023.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 23 212.00 | 24 241.00 | | 23 212.00 |
HK Income tax | 378.00 | 93.00 | | 378.00 |
HL TOTAL REVENUE (I + III + V + VII) | 136 164.00 | 235 793.00 | | 136 164.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 86 519.00 | 162 427.00 | | 86 519.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 645.00 | 73 366.00 | | 49 645.00 |
| |
| 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 | 1 786 920.00 | | 74.00 | 1 786 920.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 786 994.00 | |
I4 DECREASES Grand Total | | | 1 786 994.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 786 920.00 | | 74.00 | 1 786 920.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | | 1 449.00 | | |
7B Total provisions for depreciation | 291 000.00 | 1 449.00 | | 291 000.00 |
7C Grand total | 291 000.00 | 1 449.00 | | 291 000.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 1 449.00 | | |
| |
| 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 | 1 323.00 | 1 323.00 | | 1 323.00 |
8D Social Security and Other Social Organizations | 18.00 | 18.00 | | 18.00 |
8E Income Taxes | 378.00 | 378.00 | | 378.00 |
VB VAT | 220.00 | 220.00 | | 220.00 |
VC Group and associates | 28 000.00 | 28 000.00 | | 28 000.00 |
VG Loans with a maturity of up to one year at origin | 36.00 | 36.00 | | 36.00 |
VH Loans with a maturity of more than one year at origin | 32 014.00 | 32 014.00 | | 32 014.00 |
VI Group and Associates | 30 143.00 | 30 143.00 | | 30 143.00 |
VK Loans repaid during the year | 30 231.00 | | | 30 231.00 |
VS Prepaid expenses | 67.00 | 67.00 | | 67.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 287.00 | 28 287.00 | | 28 287.00 |
VW VAT | 1 331.00 | 1 331.00 | | 1 331.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 65 243.00 | 65 243.00 | | 65 243.00 |
