| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 773.00 | 1 412.00 | 5 360.00 | 6 773.00 |
BJ TOTAL (I) | 10 457 373.00 | 1 412.00 | 10 455 960.00 | 10 457 373.00 |
BX Customers and related accounts | 3 995.00 | | 3 995.00 | 3 995.00 |
BZ Other receivables | 1 267 033.00 | | 1 267 033.00 | 1 267 033.00 |
CF Cash and cash equivalents | 11 602.00 | | 11 602.00 | 11 602.00 |
CH Prepaid expenses | 1 507.00 | | 1 507.00 | 1 507.00 |
CJ TOTAL (II) | 1 284 137.00 | | 1 284 137.00 | 1 284 137.00 |
CO Grand total (0 to V) | 11 741 510.00 | 1 412.00 | 11 740 097.00 | 11 741 510.00 |
CU Other investments | 10 450 600.00 | | 10 450 600.00 | 10 450 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | 8 590 320.00 | 6 831 333.00 | | 8 590 320.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 794 771.00 | 1 758 987.00 | | 1 794 771.00 |
DL TOTAL (I) | 10 429 090.00 | 8 634 320.00 | | 10 429 090.00 |
DU Loans and Debts from Credit Institutions (3) | 51.00 | | | 51.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 1 057 472.00 | | |
DX Trade payables and related accounts | 13 720.00 | 4 428.00 | | 13 720.00 |
DY Tax and social security liabilities | 199 664.00 | 99 699.00 | | 199 664.00 |
EA Other liabilities | 1 097 573.00 | 967 830.00 | | 1 097 573.00 |
EC TOTAL (IV) | 1 311 007.00 | 2 129 429.00 | | 1 311 007.00 |
EE Grand total (I to V) | 11 740 097.00 | 10 763 749.00 | | 11 740 097.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 3 329.00 | | 3 329.00 | 3 329.00 |
FJ Net sales | 3 329.00 | | 3 329.00 | 3 329.00 |
FR Total operating income (I) | | | 3 329.00 | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 16 016.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
FZ Social Security Contributions | | | -854.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 567.00 | |
GF Total Operating Expenses (II) | | | 15 806.00 | |
GG - OPERATING RESULT (I - II) | | | -12 477.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 031 012.00 | |
GL Other interest and similar income | | | 6 633.00 | |
GP Total financial income (V) | | | 2 037 645.00 | |
GR Interest and similar expenses | | | 33 909.00 | |
GU Total financial expenses (VI) | | | 33 909.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 003 737.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 991 260.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 363.00 | | | 1 363.00 |
HD Total exceptional income (VII) | 1 363.00 | | | 1 363.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 363.00 | | | 1 363.00 |
HK Income tax | 197 852.00 | 98 466.00 | | 197 852.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 042 337.00 | 2 006 591.00 | | 2 042 337.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 247 566.00 | 247 605.00 | | 247 566.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 794 771.00 | 1 758 987.00 | | 1 794 771.00 |
| |
| 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 | 10 457 373.00 | | | 10 457 373.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 450 600.00 | |
I4 DECREASES Grand Total | | | 10 457 373.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 773.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 773.00 | | | 6 773.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 450 600.00 | | | 10 450 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 845.00 | 567.00 | | 845.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 845.00 | 567.00 | | 845.00 |
| |
| 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 | 13 720.00 | 13 720.00 | | 13 720.00 |
8E Income Taxes | 196 998.00 | 196 998.00 | | 196 998.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 097 573.00 | 1 097 573.00 | | 1 097 573.00 |
UX Other trade receivables | 3 995.00 | 3 995.00 | | 3 995.00 |
VB VAT | 5 169.00 | 5 169.00 | | 5 169.00 |
VC Group and associates | 1 237 183.00 | 1 237 183.00 | | 1 237 183.00 |
VH Loans with a maturity of more than one year at origin | 51.00 | 51.00 | | 51.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 24 680.00 | 24 680.00 | | 24 680.00 |
VS Prepaid expenses | 1 507.00 | 1 507.00 | | 1 507.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 272 534.00 | 1 272 534.00 | | 1 272 534.00 |
VW VAT | 2 666.00 | 2 666.00 | | 2 666.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 311 007.00 | 1 311 007.00 | | 1 311 007.00 |
