| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | | |
BD Other fixed assets | 808.00 | | 808.00 | 808.00 |
BJ TOTAL (I) | 309 905.00 | 220 425.00 | 89 480.00 | 309 905.00 |
BX Customers and related accounts | 39 100.00 | 1 600.00 | 37 500.00 | 39 100.00 |
BZ Other receivables | 107 770.00 | | 107 770.00 | 107 770.00 |
CD Marketable securities | 61 625.00 | | 61 625.00 | 61 625.00 |
CF Cash and cash equivalents | 29 199.00 | | 29 199.00 | 29 199.00 |
CJ TOTAL (II) | 237 694.00 | 1 600.00 | 236 094.00 | 237 694.00 |
CO Grand total (0 to V) | 547 599.00 | 222 025.00 | 325 574.00 | 547 599.00 |
CU Other investments | 309 097.00 | 220 425.00 | 88 672.00 | 309 097.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 390 000.00 | 390 000.00 | | 390 000.00 |
DH Retained earnings | -145 151.00 | -133 123.00 | | -145 151.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 597.00 | -12 028.00 | | 14 597.00 |
DL TOTAL (I) | 259 446.00 | 244 849.00 | | 259 446.00 |
DP Provisions for Risks | | 105 000.00 | | |
DR TOTAL (IV) | | 105 000.00 | | |
DX Trade payables and related accounts | 2 521.00 | 2 963.00 | | 2 521.00 |
DY Tax and social security liabilities | 63 607.00 | 77 788.00 | | 63 607.00 |
EC TOTAL (IV) | 66 128.00 | 80 751.00 | | 66 128.00 |
EE Grand total (I to V) | 325 574.00 | 430 600.00 | | 325 574.00 |
EG Accrued income and payables due within one year | 66 128.00 | | | 66 128.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 180 476.00 | |
FJ Net sales | | | 180 476.00 | |
FQ Other income | | | 108 866.00 | |
FR Total operating income (I) | | | 289 342.00 | |
FW Other purchases and external expenses | | | 16 584.00 | |
FX Taxes, duties, and similar payments | | | 2 405.00 | |
FY Salaries and Wages | | | 127 020.00 | |
FZ Social Security Contributions | | | 48 331.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 600.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 195 947.00 | |
GG - OPERATING RESULT (I - II) | | | 93 395.00 | |
GP Total financial income (V) | | | 2 802.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 802.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 96 196.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 80 000.00 | | | 80 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -80 000.00 | | | -80 000.00 |
HK Income tax | 1 599.00 | | | 1 599.00 |
HL TOTAL REVENUE (I + III + V + VII) | 292 144.00 | 175 287.00 | | 292 144.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 277 547.00 | 187 315.00 | | 277 547.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 597.00 | -12 028.00 | | 14 597.00 |
| |
| 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 | 389 905.00 | | | 389 905.00 |
I3 DECREASES Total Financial Fixed Assets | | 80 000.00 | 309 905.00 | |
I4 DECREASES Grand Total | | 80 000.00 | 309 905.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 389 905.00 | | | 389 905.00 |
| |
| 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 | 2 521.00 | 2 521.00 | | 2 521.00 |
UX Other trade receivables | 39 100.00 | 39 100.00 | | 39 100.00 |
VP Miscellaneous | 107 770.00 | 107 770.00 | | 107 770.00 |
VQ Other Taxes, Duties, and Similar Debts | 63 607.00 | 63 607.00 | | 63 607.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 146 870.00 | 146 870.00 | | 146 870.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 66 128.00 | 66 128.00 | | 66 128.00 |
