| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 124.00 | 950.00 | 174.00 | 1 124.00 |
BJ TOTAL (I) | 760 255.00 | 950.00 | 759 305.00 | 760 255.00 |
BX Customers and related accounts | 34 492.00 | | 34 492.00 | 34 492.00 |
BZ Other receivables | 302 731.00 | | 302 731.00 | 302 731.00 |
CF Cash and cash equivalents | 204 299.00 | | 204 299.00 | 204 299.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 541 523.00 | | 541 523.00 | 541 523.00 |
CO Grand total (0 to V) | 1 301 778.00 | 950.00 | 1 300 828.00 | 1 301 778.00 |
CU Other investments | 759 131.00 | | 759 131.00 | 759 131.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 695 000.00 | 695 000.00 | | 695 000.00 |
DD Legal reserve (1) | 13 780.00 | 9 619.00 | | 13 780.00 |
DG Other reserves | 122 827.00 | 43 769.00 | | 122 827.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 139 430.00 | 83 220.00 | | 139 430.00 |
DL TOTAL (I) | 971 038.00 | 831 608.00 | | 971 038.00 |
DV Miscellaneous Loans and Financial Debts (4) | 226 194.00 | 206 663.00 | | 226 194.00 |
DX Trade payables and related accounts | 2 412.00 | 6 822.00 | | 2 412.00 |
DY Tax and social security liabilities | 13 428.00 | 18 657.00 | | 13 428.00 |
EA Other liabilities | 87 756.00 | | | 87 756.00 |
EC TOTAL (IV) | 329 790.00 | 232 142.00 | | 329 790.00 |
EE Grand total (I to V) | 1 300 828.00 | 1 063 750.00 | | 1 300 828.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 159 191.00 | | 159 191.00 | 159 191.00 |
FJ Net sales | 159 191.00 | | 159 191.00 | 159 191.00 |
FR Total operating income (I) | | | 159 192.00 | |
FW Other purchases and external expenses | | | 22 872.00 | |
FX Taxes, duties, and similar payments | | | 1 040.00 | |
FY Salaries and Wages | | | 139 000.00 | |
FZ Social Security Contributions | | | 85 954.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 375.00 | |
GF Total Operating Expenses (II) | | | 249 241.00 | |
GG - OPERATING RESULT (I - II) | | | -90 049.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 232 499.00 | |
GL Other interest and similar income | | | 10.00 | |
GP Total financial income (V) | | | 232 509.00 | |
GR Interest and similar expenses | | | 3 030.00 | |
GU Total financial expenses (VI) | | | 3 030.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 229 479.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 139 430.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 16 301.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 391 701.00 | 326 084.00 | | 391 701.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 252 271.00 | 242 864.00 | | 252 271.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 139 430.00 | 83 220.00 | | 139 430.00 |
| |
| 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 | 760 255.00 | | | 760 255.00 |
I3 DECREASES Total Financial Fixed Assets | | | 759 131.00 | |
I4 DECREASES Grand Total | | | 760 255.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 124.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 124.00 | | | 1 124.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 759 131.00 | | | 759 131.00 |
NC DECREASES Transfers to advances and down payments | 8.00 | | | 8.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 576.00 | 375.00 | | 576.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 576.00 | 375.00 | | 576.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5F Provisions for renewal of Fixed assets | | | | |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 2 412.00 | 2 412.00 | | 2 412.00 |
8C Staff and Related Accounts | 4 673.00 | 4 673.00 | | 4 673.00 |
8K Other liabilities (including liabilities related to repo transactions) | 87 756.00 | 87 756.00 | | 87 756.00 |
UX Other trade receivables | 34 492.00 | 34 492.00 | | 34 492.00 |
VB VAT | 9 088.00 | 9 088.00 | | 9 088.00 |
VC Group and associates | 277 381.00 | 277 381.00 | | 277 381.00 |
VI Group and Associates | 226 194.00 | 226 194.00 | | 226 194.00 |
VM Income taxes | 16 262.00 | 16 262.00 | | 16 262.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 337 224.00 | 337 224.00 | | 337 224.00 |
VW VAT | 8 755.00 | 8 755.00 | | 8 755.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 329 790.00 | 329 790.00 | | 329 790.00 |
