| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 5 000.00 | 5 000.00 | | 5 000.00 |
AT Other tangible assets | 45 413.00 | 9 134.00 | 36 278.00 | 45 413.00 |
BH Other financial assets | 31 926.00 | | 31 926.00 | 31 926.00 |
BJ TOTAL (I) | 781 919.00 | 14 134.00 | 767 785.00 | 781 919.00 |
BX Customers and related accounts | 32 400.00 | | 32 400.00 | 32 400.00 |
BZ Other receivables | 389 655.00 | | 389 655.00 | 389 655.00 |
CF Cash and cash equivalents | 7 565.00 | | 7 565.00 | 7 565.00 |
CH Prepaid expenses | 549.00 | | 549.00 | 549.00 |
CJ TOTAL (II) | 430 169.00 | | 430 169.00 | 430 169.00 |
CO Grand total (0 to V) | 1 212 088.00 | 14 134.00 | 1 197 954.00 | 1 212 088.00 |
CU Other investments | 699 580.00 | | 699 580.00 | 699 580.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 50 000.00 | 500.00 | | 50 000.00 |
DH Retained earnings | 413 722.00 | 337 358.00 | | 413 722.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 85 203.00 | 125 864.00 | | 85 203.00 |
DL TOTAL (I) | 1 048 924.00 | 963 722.00 | | 1 048 924.00 |
DU Loans and Debts from Credit Institutions (3) | 37 739.00 | 665.00 | | 37 739.00 |
DV Miscellaneous Loans and Financial Debts (4) | 95 466.00 | 150 875.00 | | 95 466.00 |
DX Trade payables and related accounts | 3 158.00 | 3 614.00 | | 3 158.00 |
DY Tax and social security liabilities | 12 635.00 | 15 358.00 | | 12 635.00 |
EA Other liabilities | 32.00 | 168.00 | | 32.00 |
EC TOTAL (IV) | 149 030.00 | 170 680.00 | | 149 030.00 |
EE Grand total (I to V) | 1 197 954.00 | 1 134 401.00 | | 1 197 954.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 373 317.00 | | 373 317.00 | 373 317.00 |
FJ Net sales | 373 317.00 | | 373 317.00 | 373 317.00 |
FR Total operating income (I) | | | 373 317.00 | |
FW Other purchases and external expenses | | | 44 886.00 | |
FX Taxes, duties, and similar payments | | | 1 978.00 | |
FY Salaries and Wages | | | 338 211.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 620.00 | |
GF Total Operating Expenses (II) | | | 391 696.00 | |
GG - OPERATING RESULT (I - II) | | | -18 378.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 105 298.00 | |
GP Total financial income (V) | | | 105 298.00 | |
GR Interest and similar expenses | | | 1 677.00 | |
GU Total financial expenses (VI) | | | 1 677.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 103 621.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 85 243.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 3 999.00 | 2 200.00 | | 3 999.00 |
HD Total exceptional income (VII) | 3 999.00 | 2 200.00 | | 3 999.00 |
HE Exceptional expenses on management operations | 135.00 | 184.00 | | 135.00 |
HF Exceptional expenses on capital transactions | 3 904.00 | 122.00 | | 3 904.00 |
HH Total exceptional expenses (VIII) | 4 039.00 | 306.00 | | 4 039.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -40.00 | 1 894.00 | | -40.00 |
HK Income tax | | 5 136.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 482 614.00 | 494 045.00 | | 482 614.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 397 412.00 | 368 182.00 | | 397 412.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 85 203.00 | 125 864.00 | | 85 203.00 |
| |
| 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 | 743 925.00 | | 42 554.00 | 743 925.00 |
I3 DECREASES Total Financial Fixed Assets | | | 731 506.00 | |
I4 DECREASES Grand Total | | 4 560.00 | 781 919.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 560.00 | 50 413.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 524.00 | | 42 449.00 | 12 524.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 731 401.00 | | 105.00 | 731 401.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 170.00 | 6 620.00 | 655.00 | 8 170.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 170.00 | 6 620.00 | 655.00 | 8 170.00 |
| |
| 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 | 3 158.00 | 3 158.00 | | 3 158.00 |
8K Other liabilities (including liabilities related to repo transactions) | 32.00 | 32.00 | | 32.00 |
UT Other financial assets | 31 926.00 | | 31 926.00 | 31 926.00 |
UX Other trade receivables | 32 400.00 | 32 400.00 | | 32 400.00 |
VB VAT | 671.00 | 671.00 | | 671.00 |
VC Group and associates | 383 848.00 | 383 848.00 | | 383 848.00 |
VH Loans with a maturity of more than one year at origin | 37 739.00 | 8 961.00 | 28 778.00 | 37 739.00 |
VI Group and Associates | 95 466.00 | 95 466.00 | | 95 466.00 |
VM Income taxes | 5 136.00 | 5 136.00 | | 5 136.00 |
VS Prepaid expenses | 549.00 | 549.00 | | 549.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 454 530.00 | 422 604.00 | 31 926.00 | 454 530.00 |
VW VAT | 12 635.00 | 12 635.00 | | 12 635.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 149 030.00 | 120 252.00 | 28 778.00 | 149 030.00 |
