| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 455.00 | 2 455.00 | | 2 455.00 |
BD Other fixed assets | 5.00 | | 5.00 | 5.00 |
BH Other financial assets | 8 275.00 | | 8 275.00 | 8 275.00 |
BJ TOTAL (I) | 1 831 650.00 | 2 455.00 | 1 829 195.00 | 1 831 650.00 |
BZ Other receivables | 563 241.00 | | 563 241.00 | 563 241.00 |
CD Marketable securities | 80 166.00 | | 80 166.00 | 80 166.00 |
CF Cash and cash equivalents | 457 155.00 | | 457 155.00 | 457 155.00 |
CH Prepaid expenses | 878.00 | | 878.00 | 878.00 |
CJ TOTAL (II) | 1 101 439.00 | | 1 101 439.00 | 1 101 439.00 |
CO Grand total (0 to V) | 2 933 089.00 | 2 455.00 | 2 930 634.00 | 2 933 089.00 |
CU Other investments | 1 820 915.00 | | 1 820 915.00 | 1 820 915.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 750 000.00 | 750 000.00 | | 750 000.00 |
DD Legal reserve (1) | 75 000.00 | 75 000.00 | | 75 000.00 |
DG Other reserves | 510 999.00 | 510 960.00 | | 510 999.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 246 833.00 | 56 739.00 | | 246 833.00 |
DL TOTAL (I) | 1 582 832.00 | 1 392 699.00 | | 1 582 832.00 |
DU Loans and Debts from Credit Institutions (3) | 1 282 030.00 | 1 335 559.00 | | 1 282 030.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 410.00 | 15 253.00 | | 40 410.00 |
DX Trade payables and related accounts | 480.00 | 1 470.00 | | 480.00 |
DY Tax and social security liabilities | 24 883.00 | 24 099.00 | | 24 883.00 |
DZ Fixed asset liabilities and related accounts | | 112 000.00 | | |
EC TOTAL (IV) | 1 347 803.00 | 1 488 380.00 | | 1 347 803.00 |
EE Grand total (I to V) | 2 930 634.00 | 2 881 079.00 | | 2 930 634.00 |
EG Accrued income and payables due within one year | 234 210.00 | 319 191.00 | | 234 210.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 246 250.00 | | 246 250.00 | 246 250.00 |
FJ Net sales | 246 250.00 | | 246 250.00 | 246 250.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 246 251.00 | |
FW Other purchases and external expenses | | | 16 689.00 | |
FX Taxes, duties, and similar payments | | | 883.00 | |
FY Salaries and Wages | | | 152 966.00 | |
FZ Social Security Contributions | | | 2 774.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 173 313.00 | |
GG - OPERATING RESULT (I - II) | | | 72 938.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 232 800.00 | |
GL Other interest and similar income | | | 15 250.00 | |
GO Net income from sales of marketable securities | | | 7 554.00 | |
GP Total financial income (V) | | | 255 604.00 | |
GR Interest and similar expenses | | | 80 917.00 | |
GU Total financial expenses (VI) | | | 80 917.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 174 687.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 247 626.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 793.00 | 75.00 | | 793.00 |
HH Total exceptional expenses (VIII) | 793.00 | 75.00 | | 793.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -793.00 | -75.00 | | -793.00 |
HL TOTAL REVENUE (I + III + V + VII) | 501 855.00 | 459 034.00 | | 501 855.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 255 022.00 | 402 296.00 | | 255 022.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 246 833.00 | 56 739.00 | | 246 833.00 |
| |
| 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 | 1 832 972.00 | | | 1 832 972.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 322.00 | 1 829 195.00 | |
I4 DECREASES Grand Total | | 1 322.00 | 1 831 650.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 455.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 455.00 | | | 2 455.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 830 518.00 | | | 1 830 518.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 455.00 | | | 2 455.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 455.00 | | | 2 455.00 |
| |
| 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 | 480.00 | 480.00 | | 480.00 |
8C Staff and Related Accounts | 19 362.00 | 19 362.00 | | 19 362.00 |
8D Social Security and Other Social Organizations | 1 120.00 | 1 120.00 | | 1 120.00 |
UT Other financial assets | 8 275.00 | | | 8 275.00 |
VB VAT | 80.00 | | | 80.00 |
VC Group and associates | 562 907.00 | | | 562 907.00 |
VG Loans with a maturity of up to one year at origin | 841.00 | 841.00 | | 841.00 |
VH Loans with a maturity of more than one year at origin | 1 281 189.00 | 167 597.00 | 691 688.00 | 1 281 189.00 |
VI Group and Associates | 40 410.00 | 40 410.00 | | 40 410.00 |
VK Loans repaid during the year | 151 567.00 | | | 151 567.00 |
VM Income taxes | 254.00 | | | 254.00 |
VQ Other Taxes, Duties, and Similar Debts | 332.00 | 332.00 | | 332.00 |
VS Prepaid expenses | 878.00 | | | 878.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 572 394.00 | 572 394.00 | | 572 394.00 |
VW VAT | 4 069.00 | 4 069.00 | | 4 069.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 347 803.00 | 234 210.00 | 691 688.00 | 1 347 803.00 |
