| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 000.00 | | 5 000.00 | 5 000.00 |
AT Other tangible assets | 415.00 | 415.00 | | 415.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 517 138.00 | 415.00 | 516 723.00 | 517 138.00 |
BX Customers and related accounts | 14 400.00 | | 14 400.00 | 14 400.00 |
BZ Other receivables | 343.00 | | 343.00 | 343.00 |
CF Cash and cash equivalents | 91 603.00 | | 91 603.00 | 91 603.00 |
CH Prepaid expenses | 721.00 | | 721.00 | 721.00 |
CJ TOTAL (II) | 107 067.00 | | 107 067.00 | 107 067.00 |
CO Grand total (0 to V) | 624 205.00 | 415.00 | 623 790.00 | 624 205.00 |
CU Other investments | 511 708.00 | | 511 708.00 | 511 708.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 226 326.00 | 153 219.00 | | 226 326.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 131 102.00 | 73 107.00 | | 131 102.00 |
DK Regulated provisions | 22 631.00 | 22 631.00 | | 22 631.00 |
DL TOTAL (I) | 435 060.00 | 303 958.00 | | 435 060.00 |
DU Loans and Debts from Credit Institutions (3) | 58 288.00 | 115 195.00 | | 58 288.00 |
DV Miscellaneous Loans and Financial Debts (4) | 111 457.00 | 110 952.00 | | 111 457.00 |
DX Trade payables and related accounts | 2 001.00 | 3 163.00 | | 2 001.00 |
DY Tax and social security liabilities | 16 982.00 | 29 531.00 | | 16 982.00 |
EC TOTAL (IV) | 188 729.00 | 258 842.00 | | 188 729.00 |
EE Grand total (I to V) | 623 790.00 | 562 801.00 | | 623 790.00 |
EG Accrued income and payables due within one year | | 201 398.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 57 600.00 | | 57 600.00 | 57 600.00 |
FJ Net sales | 57 600.00 | | 57 600.00 | 57 600.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 57 600.00 | |
FW Other purchases and external expenses | | | 11 656.00 | |
FX Taxes, duties, and similar payments | | | 572.00 | |
FY Salaries and Wages | | | 28 424.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 134.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 40 788.00 | |
GG - OPERATING RESULT (I - II) | | | 16 811.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 120 000.00 | |
GP Total financial income (V) | | | 120 000.00 | |
GR Interest and similar expenses | | | 2 690.00 | |
GU Total financial expenses (VI) | | | 2 690.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 117 309.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 134 120.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 018.00 | 2 842.00 | | 3 018.00 |
HL TOTAL REVENUE (I + III + V + VII) | 177 600.00 | 116 100.00 | | 177 600.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 498.00 | 42 993.00 | | 46 498.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 131 102.00 | 73 107.00 | | 131 102.00 |
| |
| 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 | 2 002.00 | 2 002.00 | | 2 002.00 |
8D Social Security and Other Social Organizations | 11 682.00 | 11 682.00 | | 11 682.00 |
8E Income Taxes | 2 715.00 | 2 715.00 | | 2 715.00 |
UX Other trade receivables | 14 400.00 | 14 400.00 | | 14 400.00 |
VB VAT | 343.00 | 343.00 | | 343.00 |
VH Loans with a maturity of more than one year at origin | 58 289.00 | 58 289.00 | | 58 289.00 |
VI Group and Associates | 111 457.00 | 111 457.00 | | 111 457.00 |
VQ Other Taxes, Duties, and Similar Debts | 185.00 | 185.00 | | 185.00 |
VS Prepaid expenses | 721.00 | 721.00 | | 721.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 464.00 | 15 464.00 | | 15 464.00 |
VW VAT | 2 400.00 | 2 400.00 | | 2 400.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 188 730.00 | 188 730.00 | | 188 730.00 |
