| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 763.00 | 215.00 | 548.00 | 763.00 |
BJ TOTAL (I) | 928 601.00 | 215.00 | 928 386.00 | 928 601.00 |
BX Customers and related accounts | 8 061.00 | | 8 061.00 | 8 061.00 |
BZ Other receivables | 75 863.00 | | 75 863.00 | 75 863.00 |
CF Cash and cash equivalents | 62 815.00 | | 62 815.00 | 62 815.00 |
CJ TOTAL (II) | 146 740.00 | | 146 740.00 | 146 740.00 |
CO Grand total (0 to V) | 1 075 341.00 | 215.00 | 1 075 125.00 | 1 075 341.00 |
CU Other investments | 927 838.00 | | 927 838.00 | 927 838.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 290 000.00 | | | 290 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 200 555.00 | | | 200 555.00 |
DK Regulated provisions | 2 862.00 | | | 2 862.00 |
DL TOTAL (I) | 493 416.00 | | | 493 416.00 |
DU Loans and Debts from Credit Institutions (3) | 547 682.00 | | | 547 682.00 |
DV Miscellaneous Loans and Financial Debts (4) | 229.00 | | | 229.00 |
DX Trade payables and related accounts | 4 200.00 | | | 4 200.00 |
DY Tax and social security liabilities | 29 598.00 | | | 29 598.00 |
EC TOTAL (IV) | 581 709.00 | | | 581 709.00 |
EE Grand total (I to V) | 1 075 125.00 | | | 1 075 125.00 |
EG Accrued income and payables due within one year | 112 998.00 | | | 112 998.00 |
EI Including equity loans | 229.00 | | | 229.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 185 739.00 | |
FJ Net sales | | | 185 739.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 185 741.00 | |
FW Other purchases and external expenses | | | 32 122.00 | |
FX Taxes, duties, and similar payments | | | 9 978.00 | |
FY Salaries and Wages | | | 71 000.00 | |
FZ Social Security Contributions | | | 31 641.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 215.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 144 959.00 | |
GG - OPERATING RESULT (I - II) | | | 40 782.00 | |
GL Other interest and similar income | | | 173 526.00 | |
GP Total financial income (V) | | | 173 526.00 | |
GR Interest and similar expenses | | | 3 924.00 | |
GU Total financial expenses (VI) | | | 3 924.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 169 602.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 210 383.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 2 862.00 | | | 2 862.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 862.00 | | | -2 862.00 |
HK Income tax | 6 967.00 | | | 6 967.00 |
HL TOTAL REVENUE (I + III + V + VII) | 359 267.00 | | | 359 267.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 158 713.00 | | | 158 713.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 200 555.00 | | | 200 555.00 |
| |
| 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 | | | 928 601.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 927 838.00 | |
I4 DECREASES Grand Total | | | 928 601.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 763.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 763.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 927 838.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 215.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 215.00 | | |
| |
| 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 | 4 200.00 | 4 200.00 | | 4 200.00 |
UX Other trade receivables | 8 061.00 | 8 061.00 | | 8 061.00 |
VG Loans with a maturity of up to one year at origin | 59.00 | 59.00 | | 59.00 |
VH Loans with a maturity of more than one year at origin | 547 623.00 | 78 912.00 | 309 183.00 | 547 623.00 |
VI Group and Associates | 229.00 | 229.00 | | 229.00 |
VJ Loans taken out during the year | 544 000.00 | | | 544 000.00 |
VP Miscellaneous | 75 863.00 | 75 863.00 | | 75 863.00 |
VQ Other Taxes, Duties, and Similar Debts | 29 598.00 | 29 598.00 | | 29 598.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 83 924.00 | 83 924.00 | | 83 924.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 581 709.00 | 112 998.00 | 309 183.00 | 581 709.00 |
