| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 902.00 | 1 902.00 | | 1 902.00 |
AT Other tangible assets | 3 173.00 | 3 173.00 | | 3 173.00 |
BB Receivables related to investments | 23 300.00 | 23 300.00 | | 23 300.00 |
BJ TOTAL (I) | 526 515.00 | 29 074.00 | 497 440.00 | 526 515.00 |
BX Customers and related accounts | 95 550.00 | | 95 550.00 | 95 550.00 |
BZ Other receivables | 3 144.00 | | 3 144.00 | 3 144.00 |
CF Cash and cash equivalents | 1 932.00 | | 1 932.00 | 1 932.00 |
CH Prepaid expenses | 67.00 | | 67.00 | 67.00 |
CJ TOTAL (II) | 100 693.00 | | 100 693.00 | 100 693.00 |
CO Grand total (0 to V) | 627 207.00 | 29 074.00 | 598 133.00 | 627 207.00 |
CU Other investments | 498 140.00 | 700.00 | 497 440.00 | 498 140.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 161 883.00 | 161 883.00 | | 161 883.00 |
DH Retained earnings | 13 706.00 | -172 942.00 | | 13 706.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 98 749.00 | 186 647.00 | | 98 749.00 |
DK Regulated provisions | 11 640.00 | 11 640.00 | | 11 640.00 |
DL TOTAL (I) | 307 978.00 | 209 229.00 | | 307 978.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 259.00 | 57 523.00 | | 100 259.00 |
DX Trade payables and related accounts | 2 964.00 | 4 560.00 | | 2 964.00 |
DY Tax and social security liabilities | 98 181.00 | 74 022.00 | | 98 181.00 |
DZ Fixed asset liabilities and related accounts | 800.00 | 800.00 | | 800.00 |
EA Other liabilities | 87 951.00 | 119 523.00 | | 87 951.00 |
EC TOTAL (IV) | 290 155.00 | 256 427.00 | | 290 155.00 |
EE Grand total (I to V) | 598 133.00 | 465 656.00 | | 598 133.00 |
EG Accrued income and payables due within one year | 219 795.00 | 168 476.00 | | 219 795.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 128 400.00 | | 128 400.00 | 128 400.00 |
FJ Net sales | 128 400.00 | | 128 400.00 | 128 400.00 |
FR Total operating income (I) | | | 128 400.00 | |
FW Other purchases and external expenses | | | 2 641.00 | |
FY Salaries and Wages | | | 106 186.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 108 832.00 | |
GG - OPERATING RESULT (I - II) | | | 19 568.00 | |
GM Reversals of provisions and transfers of expenses | | | 90 222.00 | |
GP Total financial income (V) | | | 90 222.00 | |
GR Interest and similar expenses | | | 2 496.00 | |
GU Total financial expenses (VI) | | | 2 496.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 87 726.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 107 295.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 232.00 | | | 232.00 |
HH Total exceptional expenses (VIII) | 232.00 | | | 232.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -232.00 | | | -232.00 |
HK Income tax | 8 314.00 | -2 342.00 | | 8 314.00 |
HL TOTAL REVENUE (I + III + V + VII) | 218 622.00 | 292 684.00 | | 218 622.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 119 873.00 | 106 037.00 | | 119 873.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 98 749.00 | 186 647.00 | | 98 749.00 |
| |
| 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 | 526 515.00 | | | 526 515.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 902.00 | | | 1 902.00 |
I3 DECREASES Total Financial Fixed Assets | | | 521 440.00 | |
I4 DECREASES Grand Total | | | 526 515.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 902.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 173.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 173.00 | | | 3 173.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 521 440.00 | | | 521 440.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 074.00 | | | 5 074.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 902.00 | | | 1 902.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 173.00 | | | 3 173.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 11 640.00 | | | 11 640.00 |
7B Total provisions for depreciation | 114 222.00 | | 90 222.00 | 114 222.00 |
7C Grand total | 125 862.00 | | 90 222.00 | 125 862.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 90 222.00 | |
| |
| 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 | 2 964.00 | 2 964.00 | | 2 964.00 |
8C Staff and Related Accounts | 20 000.00 | 20 000.00 | | 20 000.00 |
8D Social Security and Other Social Organizations | 52 949.00 | 52 949.00 | | 52 949.00 |
8E Income Taxes | 13 617.00 | 13 617.00 | | 13 617.00 |
8J Fixed Asset Liabilities and Related Accounts | 800.00 | 800.00 | | 800.00 |
8K Other liabilities (including liabilities related to repo transactions) | 87 951.00 | 17 590.00 | 70 361.00 | 87 951.00 |
UL Receivables related to investments | 23 300.00 | 23 300.00 | | 23 300.00 |
UX Other trade receivables | 95 550.00 | 95 550.00 | | 95 550.00 |
VB VAT | 635.00 | 635.00 | | 635.00 |
VI Group and Associates | 100 259.00 | 100 259.00 | | 100 259.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 509.00 | 2 509.00 | | 2 509.00 |
VS Prepaid expenses | 67.00 | 67.00 | | 67.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 122 061.00 | 122 061.00 | | 122 061.00 |
VW VAT | 11 615.00 | 11 615.00 | | 11 615.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 290 155.00 | 219 795.00 | 70 361.00 | 290 155.00 |
