| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 112 589.00 | | 112 589.00 | 112 589.00 |
BJ TOTAL (I) | 2 322 589.00 | | 2 322 589.00 | 2 322 589.00 |
BX Customers and related accounts | 23 781.00 | | 23 781.00 | 23 781.00 |
BZ Other receivables | 280.00 | | 280.00 | 280.00 |
CF Cash and cash equivalents | 224.00 | | 224.00 | 224.00 |
CH Prepaid expenses | 4 362.00 | | 4 362.00 | 4 362.00 |
CJ TOTAL (II) | 28 648.00 | | 28 648.00 | 28 648.00 |
CO Grand total (0 to V) | 2 351 237.00 | | 2 351 237.00 | 2 351 237.00 |
CU Other investments | 2 210 000.00 | | 2 210 000.00 | 2 210 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 200 002.00 | 2 200 002.00 | | 2 200 002.00 |
DD Legal reserve (1) | 7 930.00 | 7 136.00 | | 7 930.00 |
DG Other reserves | 96 726.00 | 81 652.00 | | 96 726.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 038.00 | 15 868.00 | | 15 038.00 |
DL TOTAL (I) | 2 319 698.00 | 2 304 659.00 | | 2 319 698.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 939.00 | 15 566.00 | | 1 939.00 |
DX Trade payables and related accounts | 1 681.00 | 1 681.00 | | 1 681.00 |
DY Tax and social security liabilities | 27 918.00 | 29 705.00 | | 27 918.00 |
EC TOTAL (IV) | 31 539.00 | 46 953.00 | | 31 539.00 |
EE Grand total (I to V) | 2 351 237.00 | 2 351 612.00 | | 2 351 237.00 |
EG Accrued income and payables due within one year | 31 539.00 | 46 953.00 | | 31 539.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 298 870.00 | | 298 870.00 | 298 870.00 |
FJ Net sales | 298 870.00 | | 298 870.00 | 298 870.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 946.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 311 817.00 | |
FW Other purchases and external expenses | | | 2 742.00 | |
FX Taxes, duties, and similar payments | | | 291 381.00 | |
GF Total Operating Expenses (II) | | | 294 124.00 | |
GG - OPERATING RESULT (I - II) | | | 17 692.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 692.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 654.00 | 2 800.00 | | 2 654.00 |
HL TOTAL REVENUE (I + III + V + VII) | 311 817.00 | 327 010.00 | | 311 817.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 296 778.00 | 311 141.00 | | 296 778.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 038.00 | 15 868.00 | | 15 038.00 |
| |
| 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 | 2 145 992.00 | | 284 108.00 | 2 145 992.00 |
I3 DECREASES Total Financial Fixed Assets | | 107 511.00 | 2 322 589.00 | |
I4 DECREASES Grand Total | | 107 511.00 | 2 322 589.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 145 992.00 | | 284 108.00 | 2 145 992.00 |
| |
| 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 | 1 681.00 | 1 681.00 | | 1 681.00 |
8E Income Taxes | 2 654.00 | 2 654.00 | | 2 654.00 |
UL Receivables related to investments | 112 589.00 | | 112 589.00 | 112 589.00 |
UX Other trade receivables | 23 781.00 | 23 781.00 | | 23 781.00 |
VB VAT | 280.00 | 280.00 | | 280.00 |
VG Loans with a maturity of up to one year at origin | 496.00 | 496.00 | | 496.00 |
VI Group and Associates | 1 443.00 | 1 443.00 | | 1 443.00 |
VS Prepaid expenses | 4 362.00 | 4 362.00 | | 4 362.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 141 012.00 | 28 423.00 | 112 589.00 | 141 012.00 |
VW VAT | 25 265.00 | 25 265.00 | | 25 265.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 539.00 | 31 539.00 | | 31 539.00 |
