| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 74 500.00 | 29 800.00 | 44 700.00 | 74 500.00 |
BB Receivables related to investments | 874 439.00 | | 874 439.00 | 874 439.00 |
BH Other financial assets | 3 960.00 | | 3 960.00 | 3 960.00 |
BJ TOTAL (I) | 2 336 828.00 | 29 800.00 | 2 307 028.00 | 2 336 828.00 |
BZ Other receivables | 5 469.00 | | 5 469.00 | 5 469.00 |
CD Marketable securities | 189 000.00 | | 189 000.00 | 189 000.00 |
CF Cash and cash equivalents | 279 941.00 | | 279 941.00 | 279 941.00 |
CH Prepaid expenses | 410.00 | | 410.00 | 410.00 |
CJ TOTAL (II) | 474 820.00 | | 474 820.00 | 474 820.00 |
CO Grand total (0 to V) | 2 811 648.00 | 29 800.00 | 2 781 848.00 | 2 811 648.00 |
CU Other investments | 1 383 929.00 | | 1 383 929.00 | 1 383 929.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DD Legal reserve (1) | 25 000.00 | 25 000.00 | | 25 000.00 |
DG Other reserves | 205 490.00 | | | 205 490.00 |
DH Retained earnings | 1 979 351.00 | 1 979 351.00 | | 1 979 351.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 219 446.00 | 205 490.00 | | 219 446.00 |
DL TOTAL (I) | 2 679 287.00 | 2 459 841.00 | | 2 679 287.00 |
DU Loans and Debts from Credit Institutions (3) | 93 723.00 | 151 583.00 | | 93 723.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 728.00 | 1 728.00 | | 1 728.00 |
DX Trade payables and related accounts | 6 951.00 | 2 311.00 | | 6 951.00 |
DY Tax and social security liabilities | | 32 446.00 | | |
DZ Fixed asset liabilities and related accounts | 160.00 | | | 160.00 |
EC TOTAL (IV) | 102 562.00 | 188 069.00 | | 102 562.00 |
EE Grand total (I to V) | 2 781 848.00 | 2 647 909.00 | | 2 781 848.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 268 067.00 | | 268 067.00 | 268 067.00 |
FJ Net sales | 268 067.00 | | 268 067.00 | 268 067.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 268 068.00 | |
FV Inventory change (raw materials and supplies) | | | 29 672.00 | |
FW Other purchases and external expenses | | | 11 867.00 | |
FX Taxes, duties, and similar payments | | | 157 745.00 | |
FY Salaries and Wages | | | 39 922.00 | |
FZ Social Security Contributions | | | 14 900.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 254 106.00 | |
GG - OPERATING RESULT (I - II) | | | 13 962.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 190 244.00 | |
GL Other interest and similar income | | | 15 150.00 | |
GP Total financial income (V) | | | 205 394.00 | |
GR Interest and similar expenses | | | 2 050.00 | |
GU Total financial expenses (VI) | | | 2 050.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 203 343.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 217 306.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 15 044.00 | 9 625.00 | | 15 044.00 |
HB Exceptional income from capital transactions | | 29 392.00 | | |
HD Total exceptional income (VII) | 15 044.00 | 39 017.00 | | 15 044.00 |
HF Exceptional expenses on capital transactions | 300.00 | 11 250.00 | | 300.00 |
HH Total exceptional expenses (VIII) | 300.00 | 11 250.00 | | 300.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 14 744.00 | 27 767.00 | | 14 744.00 |
HK Income tax | 12 604.00 | 15 833.00 | | 12 604.00 |
HL TOTAL REVENUE (I + III + V + VII) | 488 506.00 | 462 864.00 | | 488 506.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 269 060.00 | 257 374.00 | | 269 060.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 219 446.00 | 205 490.00 | | 219 446.00 |
| |
| 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 | 2 103 935.00 | | 244 393.00 | 2 103 935.00 |
I3 DECREASES Total Financial Fixed Assets | 11 098.00 | 403.00 | 2 262 328.00 | 11 098.00 |
I4 DECREASES Grand Total | 11 098.00 | 403.00 | 2 336 828.00 | 11 098.00 |
IY DECREASES Total Tangible Fixed Assets | | | 74 500.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 74 500.00 | | | 74 500.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 029 435.00 | | 244 393.00 | 2 029 435.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 900.00 | 14 900.00 | | 14 900.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 900.00 | 14 900.00 | | 14 900.00 |
| |
| 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 | 6 951.00 | 6 951.00 | | 6 951.00 |
UL Receivables related to investments | 874 439.00 | | 874 439.00 | 874 439.00 |
UT Other financial assets | 3 960.00 | | 3 960.00 | 3 960.00 |
UZ Social Security, other social security organizations | 1 380.00 | 1 380.00 | | 1 380.00 |
VB VAT | 776.00 | 776.00 | | 776.00 |
VH Loans with a maturity of more than one year at origin | 93 723.00 | 58 859.00 | 34 864.00 | 93 723.00 |
VI Group and Associates | 1 728.00 | 1 728.00 | | 1 728.00 |
VK Loans repaid during the year | 57 855.00 | | | 57 855.00 |
VM Income taxes | 3 229.00 | 3 229.00 | | 3 229.00 |
VP Miscellaneous | 84.00 | 84.00 | | 84.00 |
VS Prepaid expenses | 410.00 | 410.00 | | 410.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 884 278.00 | 5 879.00 | 878 399.00 | 884 278.00 |
VW VAT | 160.00 | 160.00 | | 160.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 102 562.00 | 67 699.00 | 34 864.00 | 102 562.00 |
