| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 333 000.00 | | 333 000.00 | 333 000.00 |
AT Other tangible assets | 25 497.00 | 6 581.00 | 18 916.00 | 25 497.00 |
BH Other financial assets | 600.00 | | 600.00 | 600.00 |
BJ TOTAL (I) | 6 599 520.00 | 6 581.00 | 6 592 939.00 | 6 599 520.00 |
BZ Other receivables | 119 983.00 | | 119 983.00 | 119 983.00 |
CF Cash and cash equivalents | 1 064 232.00 | | 1 064 232.00 | 1 064 232.00 |
CH Prepaid expenses | 3 511.00 | | 3 511.00 | 3 511.00 |
CJ TOTAL (II) | 1 187 727.00 | | 1 187 727.00 | 1 187 727.00 |
CO Grand total (0 to V) | 8 120 248.00 | 6 581.00 | 8 113 666.00 | 8 120 248.00 |
CU Other investments | 6 573 422.00 | | 6 573 422.00 | 6 573 422.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 442 000.00 | 3 998 000.00 | | 4 442 000.00 |
DB Share, merger, contribution premiums, etc. | 444 000.00 | | | 444 000.00 |
DD Legal reserve (1) | 399 800.00 | 399 800.00 | | 399 800.00 |
DG Other reserves | 1 636 400.00 | 1 636 400.00 | | 1 636 400.00 |
DH Retained earnings | 4 717.00 | | | 4 717.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 370 944.00 | 324 717.00 | | 370 944.00 |
DK Regulated provisions | 73 422.00 | 73 422.00 | | 73 422.00 |
DL TOTAL (I) | 7 371 285.00 | 6 432 341.00 | | 7 371 285.00 |
DU Loans and Debts from Credit Institutions (3) | 19 703.00 | | | 19 703.00 |
DX Trade payables and related accounts | 8 222.00 | 10 341.00 | | 8 222.00 |
DY Tax and social security liabilities | 6 153.00 | 12 585.00 | | 6 153.00 |
DZ Fixed asset liabilities and related accounts | 708 301.00 | 585 475.00 | | 708 301.00 |
EC TOTAL (IV) | 742 381.00 | 608 402.00 | | 742 381.00 |
EE Grand total (I to V) | 8 113 666.00 | 7 040 743.00 | | 8 113 666.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 308 866.00 | | 308 866.00 | 308 866.00 |
FJ Net sales | 308 866.00 | | 308 866.00 | 308 866.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 951.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 313 819.00 | |
FW Other purchases and external expenses | | | 223 065.00 | |
FX Taxes, duties, and similar payments | | | 1 608.00 | |
FY Salaries and Wages | | | 35 471.00 | |
FZ Social Security Contributions | | | 22 520.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 916.00 | |
GF Total Operating Expenses (II) | | | 285 582.00 | |
GG - OPERATING RESULT (I - II) | | | 28 237.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 350 000.00 | |
GP Total financial income (V) | | | 350 000.00 | |
GR Interest and similar expenses | | | 60.00 | |
GU Total financial expenses (VI) | | | 60.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 349 939.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 378 176.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 446.00 | 1 614.00 | | 1 446.00 |
HD Total exceptional income (VII) | 1 446.00 | 1 614.00 | | 1 446.00 |
HE Exceptional expenses on management operations | 19.00 | 187.00 | | 19.00 |
HH Total exceptional expenses (VIII) | 19.00 | 187.00 | | 19.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 427.00 | 1 426.00 | | 1 427.00 |
HK Income tax | 8 659.00 | 12 722.00 | | 8 659.00 |
HL TOTAL REVENUE (I + III + V + VII) | 665 265.00 | 608 208.00 | | 665 265.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 294 321.00 | 283 490.00 | | 294 321.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 370 944.00 | 324 717.00 | | 370 944.00 |
| |
| 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 | 6 578 037.00 | | 21 482.00 | 6 578 037.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 574 022.00 | |
I4 DECREASES Grand Total | | | 6 599 520.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 497.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 015.00 | | 21 482.00 | 4 015.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 574 022.00 | | | 6 574 022.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 664.00 | 2 916.00 | | 3 664.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 664.00 | 2 916.00 | | 3 664.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 73 422.00 | | | 73 422.00 |
7C Grand total | 73 422.00 | | | 73 422.00 |
| |
| 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 | 8 222.00 | 8 222.00 | | 8 222.00 |
8D Social Security and Other Social Organizations | 4 101.00 | 4 101.00 | | 4 101.00 |
8K Other liabilities (including liabilities related to repo transactions) | 708 301.00 | 708 301.00 | | 708 301.00 |
UT Other financial assets | 600.00 | | 600.00 | 600.00 |
VB VAT | 4 298.00 | 4 298.00 | | 4 298.00 |
VH Loans with a maturity of more than one year at origin | 19 703.00 | 5 330.00 | 14 373.00 | 19 703.00 |
VJ Loans taken out during the year | 21 467.00 | | | 21 467.00 |
VK Loans repaid during the year | 1 767.00 | | | 1 767.00 |
VM Income taxes | 115 165.00 | 115 165.00 | | 115 165.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 010.00 | 1 010.00 | | 1 010.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 520.00 | 520.00 | | 520.00 |
VS Prepaid expenses | 3 511.00 | 3 511.00 | | 3 511.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 124 094.00 | 123 494.00 | 600.00 | 124 094.00 |
VW VAT | 1 042.00 | 1 042.00 | | 1 042.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 742 381.00 | 728 007.00 | 14 373.00 | 742 381.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
