| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 083.00 | 1 083.00 | | 1 083.00 |
BD Other fixed assets | 167.00 | | 167.00 | 167.00 |
BJ TOTAL (I) | 1 743 401.00 | 1 222 390.00 | 521 011.00 | 1 743 401.00 |
BX Customers and related accounts | 45 319.00 | | 45 319.00 | 45 319.00 |
BZ Other receivables | 348.00 | | 348.00 | 348.00 |
CD Marketable securities | 25 000.00 | | 25 000.00 | 25 000.00 |
CF Cash and cash equivalents | 43 922.00 | | 43 922.00 | 43 922.00 |
CJ TOTAL (II) | 114 589.00 | | 114 589.00 | 114 589.00 |
CO Grand total (0 to V) | 1 857 991.00 | 1 222 390.00 | 635 600.00 | 1 857 991.00 |
CU Other investments | 1 742 152.00 | 1 221 307.00 | 520 845.00 | 1 742 152.00 |
| |
| 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 | 524 327.00 | 1 683 702.00 | | 524 327.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 605.00 | -1 159 375.00 | | 15 605.00 |
DL TOTAL (I) | 550 932.00 | 535 327.00 | | 550 932.00 |
DU Loans and Debts from Credit Institutions (3) | 38 568.00 | 48 440.00 | | 38 568.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 241.00 | 27 490.00 | | 28 241.00 |
DX Trade payables and related accounts | 4 475.00 | 11 097.00 | | 4 475.00 |
DY Tax and social security liabilities | 13 384.00 | 4 614.00 | | 13 384.00 |
EC TOTAL (IV) | 84 668.00 | 91 640.00 | | 84 668.00 |
EE Grand total (I to V) | 635 600.00 | 626 967.00 | | 635 600.00 |
EG Accrued income and payables due within one year | 56 074.00 | 53 118.00 | | 56 074.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 45.00 | 72.00 | | 45.00 |
EI Including equity loans | 28 241.00 | | | 28 241.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 173 265.00 | | 173 265.00 | 173 265.00 |
FJ Net sales | 173 265.00 | | 173 265.00 | 173 265.00 |
FR Total operating income (I) | | | 173 265.00 | |
FW Other purchases and external expenses | | | 51 709.00 | |
FX Taxes, duties, and similar payments | | | 233.00 | |
FY Salaries and Wages | | | 60 000.00 | |
FZ Social Security Contributions | | | 33 852.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 145 794.00 | |
GG - OPERATING RESULT (I - II) | | | 27 472.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GK Income from other securities and fixed asset receivables | | | 65.00 | |
GP Total financial income (V) | | | 65.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 757.00 | |
GU Total financial expenses (VI) | | | 757.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -691.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 780.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 11 175.00 | 5 460.00 | | 11 175.00 |
HL TOTAL REVENUE (I + III + V + VII) | 173 331.00 | 221 795.00 | | 173 331.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 157 725.00 | 1 381 170.00 | | 157 725.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 605.00 | -1 159 375.00 | | 15 605.00 |
| |
| 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 | 1 743 400.00 | | 2.00 | 1 743 400.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 742 318.00 | |
I4 DECREASES Grand Total | | | 1 743 401.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 083.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 083.00 | | | 1 083.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 742 317.00 | | 2.00 | 1 742 317.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 083.00 | | | 1 083.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 083.00 | | | 1 083.00 |
| |
| 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 | 4 475.00 | 4 475.00 | | 4 475.00 |
8E Income Taxes | 5 715.00 | 5 715.00 | | 5 715.00 |
UX Other trade receivables | 45 319.00 | 45 319.00 | | 45 319.00 |
VB VAT | 348.00 | 348.00 | | 348.00 |
VG Loans with a maturity of up to one year at origin | 45.00 | 45.00 | | 45.00 |
VH Loans with a maturity of more than one year at origin | 38 523.00 | 9 929.00 | 28 594.00 | 38 523.00 |
VI Group and Associates | 28 241.00 | 28 241.00 | | 28 241.00 |
VK Loans repaid during the year | 9 845.00 | | | 9 845.00 |
VQ Other Taxes, Duties, and Similar Debts | 116.00 | 116.00 | | 116.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 667.00 | 45 667.00 | | 45 667.00 |
VW VAT | 7 553.00 | 7 553.00 | | 7 553.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 84 668.00 | 56 074.00 | 28 594.00 | 84 668.00 |
