| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 262.00 | | 262.00 | 262.00 |
BJ TOTAL (I) | 23 767.00 | | 23 767.00 | 23 767.00 |
BX Customers and related accounts | 19 200.00 | | 19 200.00 | 19 200.00 |
BZ Other receivables | 516 566.00 | | 516 566.00 | 516 566.00 |
CD Marketable securities | 120 000.00 | | 120 000.00 | 120 000.00 |
CF Cash and cash equivalents | 454 922.00 | | 454 922.00 | 454 922.00 |
CH Prepaid expenses | 1 610.00 | | 1 610.00 | 1 610.00 |
CJ TOTAL (II) | 1 112 298.00 | | 1 112 298.00 | 1 112 298.00 |
CO Grand total (0 to V) | 1 136 065.00 | | 1 136 065.00 | 1 136 065.00 |
CP Shares due in less than one year | 262.00 | | | 262.00 |
CU Other investments | 23 490.00 | | 23 490.00 | 23 490.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 23 740.00 | 23 740.00 | | 23 740.00 |
DD Legal reserve (1) | 2 374.00 | 2 374.00 | | 2 374.00 |
DG Other reserves | 36 084.00 | | | 36 084.00 |
DH Retained earnings | 220 857.00 | 220 857.00 | | 220 857.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 560 625.00 | 36 084.00 | | 560 625.00 |
DL TOTAL (I) | 843 680.00 | 283 055.00 | | 843 680.00 |
DU Loans and Debts from Credit Institutions (3) | 194 890.00 | 232 984.00 | | 194 890.00 |
DV Miscellaneous Loans and Financial Debts (4) | 75 031.00 | 464 776.00 | | 75 031.00 |
DX Trade payables and related accounts | 12 238.00 | 2 028.00 | | 12 238.00 |
DY Tax and social security liabilities | 10 225.00 | | | 10 225.00 |
EC TOTAL (IV) | 292 385.00 | 699 788.00 | | 292 385.00 |
EE Grand total (I to V) | 1 136 065.00 | 982 842.00 | | 1 136 065.00 |
EG Accrued income and payables due within one year | 137 185.00 | 505 003.00 | | 137 185.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 000.00 | | 24 000.00 | 24 000.00 |
FJ Net sales | 24 000.00 | | 24 000.00 | 24 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 24 001.00 | |
FW Other purchases and external expenses | | | 17 142.00 | |
FX Taxes, duties, and similar payments | | | 841.00 | |
FY Salaries and Wages | | | 2 525.00 | |
GF Total Operating Expenses (II) | | | 20 507.00 | |
GG - OPERATING RESULT (I - II) | | | 3 494.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 16 761.00 | |
GP Total financial income (V) | | | 16 761.00 | |
GR Interest and similar expenses | | | 9 406.00 | |
GU Total financial expenses (VI) | | | 9 406.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 354.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 848.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 50 000.00 | | |
HB Exceptional income from capital transactions | 1 106 232.00 | | | 1 106 232.00 |
HD Total exceptional income (VII) | 1 106 232.00 | 50 000.00 | | 1 106 232.00 |
HE Exceptional expenses on management operations | 14 371.00 | | | 14 371.00 |
HF Exceptional expenses on capital transactions | 530 515.00 | | | 530 515.00 |
HH Total exceptional expenses (VIII) | 544 886.00 | | | 544 886.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 561 346.00 | 50 000.00 | | 561 346.00 |
HK Income tax | 11 569.00 | | | 11 569.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 146 994.00 | 50 250.00 | | 1 146 994.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 586 369.00 | 14 166.00 | | 586 369.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 560 625.00 | 36 084.00 | | 560 625.00 |
| |
| 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 | 554 020.00 | | 262.00 | 554 020.00 |
I3 DECREASES Total Financial Fixed Assets | | 530 515.00 | 23 767.00 | |
I4 DECREASES Grand Total | | 530 515.00 | 23 767.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 554 020.00 | | 262.00 | 554 020.00 |
| |
| 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 | 12 238.00 | 12 238.00 | | 12 238.00 |
8E Income Taxes | 6 399.00 | 6 399.00 | | 6 399.00 |
UT Other financial assets | 262.00 | 262.00 | | 262.00 |
UX Other trade receivables | 19 200.00 | 19 200.00 | | 19 200.00 |
VB VAT | 662.00 | 662.00 | | 662.00 |
VC Group and associates | 382 778.00 | 382 778.00 | | 382 778.00 |
VG Loans with a maturity of up to one year at origin | 106.00 | 106.00 | | 106.00 |
VH Loans with a maturity of more than one year at origin | 194 785.00 | 39 585.00 | 155 200.00 | 194 785.00 |
VI Group and Associates | 75 031.00 | 75 031.00 | | 75 031.00 |
VK Loans repaid during the year | 38 073.00 | | | 38 073.00 |
VQ Other Taxes, Duties, and Similar Debts | 426.00 | 426.00 | | 426.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 133 126.00 | 133 126.00 | | 133 126.00 |
VS Prepaid expenses | 1 610.00 | 1 610.00 | | 1 610.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 537 638.00 | 537 638.00 | | 537 638.00 |
VW VAT | 3 400.00 | 3 400.00 | | 3 400.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 292 385.00 | 137 185.00 | 155 200.00 | 292 385.00 |
