| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 016.00 | 1 016.00 | | 1 016.00 |
AT Other tangible assets | 1 160.00 | 1 160.00 | | 1 160.00 |
BB Receivables related to investments | 87 800.00 | | 87 800.00 | 87 800.00 |
BJ TOTAL (I) | 400 976.00 | 2 176.00 | 398 800.00 | 400 976.00 |
BZ Other receivables | 2 290.00 | | 2 290.00 | 2 290.00 |
CF Cash and cash equivalents | 30 420.00 | | 30 420.00 | 30 420.00 |
CH Prepaid expenses | 877.00 | | 877.00 | 877.00 |
CJ TOTAL (II) | 33 587.00 | | 33 587.00 | 33 587.00 |
CO Grand total (0 to V) | 434 563.00 | 2 176.00 | 432 387.00 | 434 563.00 |
CR Shares due in more than one year | 8.00 | | | 8.00 |
CU Other investments | 311 000.00 | | 311 000.00 | 311 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 238 128.00 | 175 158.00 | | 238 128.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 61 881.00 | 62 970.00 | | 61 881.00 |
DL TOTAL (I) | 311 010.00 | 249 128.00 | | 311 010.00 |
DU Loans and Debts from Credit Institutions (3) | 106 398.00 | 152 246.00 | | 106 398.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 396.00 | 2 396.00 | | 2 396.00 |
DX Trade payables and related accounts | 5 071.00 | 4 982.00 | | 5 071.00 |
DY Tax and social security liabilities | 7 513.00 | 5 609.00 | | 7 513.00 |
EC TOTAL (IV) | 121 377.00 | 165 233.00 | | 121 377.00 |
EE Grand total (I to V) | 432 387.00 | 414 361.00 | | 432 387.00 |
EG Accrued income and payables due within one year | 61 707.00 | 58 835.00 | | 61 707.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 48 000.00 | | 48 000.00 | 48 000.00 |
FJ Net sales | 48 000.00 | | 48 000.00 | 48 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 48 003.00 | |
FW Other purchases and external expenses | | | 14 617.00 | |
FX Taxes, duties, and similar payments | | | 1 059.00 | |
FY Salaries and Wages | | | 25 480.00 | |
FZ Social Security Contributions | | | 7 327.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 222.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 48 706.00 | |
GG - OPERATING RESULT (I - II) | | | -703.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 65 000.00 | |
GP Total financial income (V) | | | 65 000.00 | |
GR Interest and similar expenses | | | 2 715.00 | |
GU Total financial expenses (VI) | | | 2 715.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 62 285.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 61 582.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 300.00 | | | 300.00 |
HD Total exceptional income (VII) | 300.00 | | | 300.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 300.00 | | | 300.00 |
HL TOTAL REVENUE (I + III + V + VII) | 113 303.00 | 113 067.00 | | 113 303.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 421.00 | 50 098.00 | | 51 421.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 61 881.00 | 62 970.00 | | 61 881.00 |
| |
| 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 | 313 176.00 | | 87 800.00 | 313 176.00 |
I3 DECREASES Total Financial Fixed Assets | | | 398 800.00 | |
I4 DECREASES Grand Total | | | 400 976.00 | |
IO DECREASES Total including other intangible assets | | | 1 016.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 160.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 016.00 | | | 1 016.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 160.00 | | | 1 160.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 311 000.00 | | 87 800.00 | 311 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 954.00 | 222.00 | | 1 954.00 |
PE DEPRECIATION Total including other intangible assets | 1 016.00 | | | 1 016.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 938.00 | 222.00 | | 938.00 |
| |
| 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 | 5 071.00 | 5 071.00 | | 5 071.00 |
8C Staff and Related Accounts | 3 918.00 | 3 918.00 | | 3 918.00 |
8D Social Security and Other Social Organizations | 1 828.00 | 1 828.00 | | 1 828.00 |
UL Receivables related to investments | 87 800.00 | 87 800.00 | | 87 800.00 |
VB VAT | 766.00 | 766.00 | | 766.00 |
VH Loans with a maturity of more than one year at origin | 106 398.00 | 46 727.00 | 59 670.00 | 106 398.00 |
VI Group and Associates | 2 396.00 | 2 396.00 | | 2 396.00 |
VJ Loans taken out during the year | 45 849.00 | | | 45 849.00 |
VM Income taxes | 1 524.00 | 1 524.00 | | 1 524.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 071.00 | 1 071.00 | | 1 071.00 |
VS Prepaid expenses | 877.00 | 877.00 | | 877.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 90 967.00 | 90 967.00 | | 90 967.00 |
VW VAT | 697.00 | 697.00 | | 697.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 121 377.00 | 61 707.00 | 59 670.00 | 121 377.00 |
