| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 573 000.00 | 228 076.00 | 344 924.00 | 573 000.00 |
BJ TOTAL (I) | 1 282 923.00 | 228 076.00 | 1 054 847.00 | 1 282 923.00 |
BX Customers and related accounts | 25 620.00 | | 25 620.00 | 25 620.00 |
BZ Other receivables | 538 204.00 | | 538 204.00 | 538 204.00 |
CF Cash and cash equivalents | 356 044.00 | | 356 044.00 | 356 044.00 |
CJ TOTAL (II) | 919 867.00 | | 919 867.00 | 919 867.00 |
CO Grand total (0 to V) | 2 202 790.00 | 228 076.00 | 1 974 714.00 | 2 202 790.00 |
CU Other investments | 709 923.00 | | 709 923.00 | 709 923.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 460 000.00 | 460 000.00 | | 460 000.00 |
DD Legal reserve (1) | 46 001.00 | 46 001.00 | | 46 001.00 |
DG Other reserves | 434 041.00 | 493 216.00 | | 434 041.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 530 277.00 | 240 826.00 | | 530 277.00 |
DL TOTAL (I) | 1 470 319.00 | 1 240 042.00 | | 1 470 319.00 |
DU Loans and Debts from Credit Institutions (3) | 237 624.00 | 275 644.00 | | 237 624.00 |
DV Miscellaneous Loans and Financial Debts (4) | 242 820.00 | 57 317.00 | | 242 820.00 |
DX Trade payables and related accounts | 2 454.00 | 2 442.00 | | 2 454.00 |
DY Tax and social security liabilities | 21 497.00 | 10 743.00 | | 21 497.00 |
EC TOTAL (IV) | 504 395.00 | 346 145.00 | | 504 395.00 |
EE Grand total (I to V) | 1 974 714.00 | 1 586 187.00 | | 1 974 714.00 |
EG Accrued income and payables due within one year | 304 895.00 | 108 645.00 | | 304 895.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 256 200.00 | | 256 200.00 | 256 200.00 |
FJ Net sales | 256 200.00 | | 256 200.00 | 256 200.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 656.00 | |
FR Total operating income (I) | | | 271 857.00 | |
FW Other purchases and external expenses | | | 29 245.00 | |
FX Taxes, duties, and similar payments | | | 28 205.00 | |
FY Salaries and Wages | | | 100 267.00 | |
FZ Social Security Contributions | | | 50 190.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 650.00 | |
GF Total Operating Expenses (II) | | | 224 558.00 | |
GG - OPERATING RESULT (I - II) | | | 47 299.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 499 932.00 | |
GL Other interest and similar income | | | 6 209.00 | |
GP Total financial income (V) | | | 506 141.00 | |
GR Interest and similar expenses | | | 1 951.00 | |
GU Total financial expenses (VI) | | | 1 951.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 504 190.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 551 489.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 21 212.00 | 14 028.00 | | 21 212.00 |
HL TOTAL REVENUE (I + III + V + VII) | 777 997.00 | 479 782.00 | | 777 997.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 247 721.00 | 238 956.00 | | 247 721.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 530 277.00 | 240 826.00 | | 530 277.00 |
| |
| 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 | 1 282 923.00 | | | 1 282 923.00 |
I3 DECREASES Total Financial Fixed Assets | | | 709 923.00 | |
I4 DECREASES Grand Total | | | 1 282 923.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 573 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 573 000.00 | | | 573 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 709 923.00 | | | 709 923.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 211 426.00 | 16 650.00 | | 211 426.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 211 426.00 | 16 650.00 | | 211 426.00 |
| |
| 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 | 2 454.00 | 2 454.00 | | 2 454.00 |
8C Staff and Related Accounts | 6 248.00 | 6 248.00 | | 6 248.00 |
8E Income Taxes | 7 180.00 | 7 180.00 | | 7 180.00 |
UX Other trade receivables | 25 620.00 | 25 620.00 | | 25 620.00 |
VB VAT | 456.00 | 456.00 | | 456.00 |
VC Group and associates | 537 747.00 | 537 747.00 | | 537 747.00 |
VH Loans with a maturity of more than one year at origin | 237 624.00 | 38 124.00 | 152 000.00 | 237 624.00 |
VI Group and Associates | 242 820.00 | 242 820.00 | | 242 820.00 |
VK Loans repaid during the year | 38 000.00 | | | 38 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 563 824.00 | 563 824.00 | | 563 824.00 |
VW VAT | 8 069.00 | 8 069.00 | | 8 069.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 504 395.00 | 304 895.00 | 152 000.00 | 504 395.00 |
