| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 480.00 | 832.00 | 648.00 | 1 480.00 |
BJ TOTAL (I) | 347 131.00 | 832.00 | 346 299.00 | 347 131.00 |
BX Customers and related accounts | 23 413.00 | | 23 413.00 | 23 413.00 |
BZ Other receivables | 261.00 | | 261.00 | 261.00 |
CF Cash and cash equivalents | 139 541.00 | | 139 541.00 | 139 541.00 |
CH Prepaid expenses | 26.00 | | 26.00 | 26.00 |
CJ TOTAL (II) | 163 241.00 | | 163 241.00 | 163 241.00 |
CO Grand total (0 to V) | 510 372.00 | 832.00 | 509 541.00 | 510 372.00 |
CS Evaluated investments - equity method | 345 651.00 | | 345 651.00 | 345 651.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 113 000.00 | 113 000.00 | | 113 000.00 |
DD Legal reserve (1) | 3 603.00 | 1 045.00 | | 3 603.00 |
DH Retained earnings | 68 464.00 | 19 863.00 | | 68 464.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 138 833.00 | 51 159.00 | | 138 833.00 |
DK Regulated provisions | 1 590.00 | 1 060.00 | | 1 590.00 |
DL TOTAL (I) | 325 490.00 | 186 127.00 | | 325 490.00 |
DU Loans and Debts from Credit Institutions (3) | 132 400.00 | 156 218.00 | | 132 400.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 193.00 | 54 418.00 | | 20 193.00 |
DX Trade payables and related accounts | 1 560.00 | 1 560.00 | | 1 560.00 |
DY Tax and social security liabilities | 29 897.00 | 8 422.00 | | 29 897.00 |
EC TOTAL (IV) | 184 051.00 | 220 618.00 | | 184 051.00 |
EE Grand total (I to V) | 509 541.00 | 406 745.00 | | 509 541.00 |
EG Accrued income and payables due within one year | 75 683.00 | 88 242.00 | | 75 683.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 212 485.00 | |
FJ Net sales | | | 212 485.00 | |
FR Total operating income (I) | | | 212 485.00 | |
FW Other purchases and external expenses | | | 3 686.00 | |
FX Taxes, duties, and similar payments | | | 526.00 | |
FY Salaries and Wages | | | 86 465.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 493.00 | |
GF Total Operating Expenses (II) | | | 91 170.00 | |
GG - OPERATING RESULT (I - II) | | | 121 315.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 48 961.00 | |
GP Total financial income (V) | | | 48 961.00 | |
GR Interest and similar expenses | | | 1 893.00 | |
GU Total financial expenses (VI) | | | 1 893.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 47 068.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 168 383.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 530.00 | 530.00 | | 530.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -530.00 | -530.00 | | -530.00 |
HK Income tax | 29 020.00 | 6 876.00 | | 29 020.00 |
HL TOTAL REVENUE (I + III + V + VII) | 261 446.00 | 151 361.00 | | 261 446.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 122 613.00 | 100 202.00 | | 122 613.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 138 833.00 | 51 159.00 | | 138 833.00 |
| |
| 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 | 347 131.00 | | | 347 131.00 |
I3 DECREASES Total Financial Fixed Assets | | | 345 651.00 | |
I4 DECREASES Grand Total | | | 347 131.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 480.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 480.00 | | | 1 480.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 345 651.00 | | | 345 651.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 338.00 | 493.00 | | 338.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 338.00 | 493.00 | | 338.00 |
| |
| 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 | 1 560.00 | 1 560.00 | | 1 560.00 |
8E Income Taxes | 22 995.00 | 22 995.00 | | 22 995.00 |
UX Other trade receivables | 23 413.00 | 23 413.00 | | 23 413.00 |
VB VAT | 261.00 | 261.00 | | 261.00 |
VH Loans with a maturity of more than one year at origin | 132 400.00 | 24 033.00 | 97 980.00 | 132 400.00 |
VI Group and Associates | 20 193.00 | 20 193.00 | | 20 193.00 |
VK Loans repaid during the year | 23 818.00 | | | 23 818.00 |
VS Prepaid expenses | 26.00 | 26.00 | | 26.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 700.00 | 23 700.00 | | 23 700.00 |
VW VAT | 6 902.00 | 6 902.00 | | 6 902.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 184 051.00 | 75 683.00 | 97 980.00 | 184 051.00 |
