| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 16 211.00 | | 16 211.00 | 16 211.00 |
BJ TOTAL (I) | 379 400.00 | | 379 400.00 | 379 400.00 |
BZ Other receivables | 497.00 | | 497.00 | 497.00 |
CD Marketable securities | 398 527.00 | 1 841.00 | 396 686.00 | 398 527.00 |
CF Cash and cash equivalents | 12 960.00 | | 12 960.00 | 12 960.00 |
CJ TOTAL (II) | 411 984.00 | 1 841.00 | 410 143.00 | 411 984.00 |
CO Grand total (0 to V) | 791 385.00 | 1 841.00 | 789 543.00 | 791 385.00 |
CU Other investments | 363 190.00 | | 363 190.00 | 363 190.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 183 480.00 | 183 480.00 | | 183 480.00 |
DD Legal reserve (1) | 24 000.00 | 24 000.00 | | 24 000.00 |
DG Other reserves | 372 042.00 | 274 313.00 | | 372 042.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 170 741.00 | 116 028.00 | | 170 741.00 |
DL TOTAL (I) | 750 262.00 | 597 822.00 | | 750 262.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 491.00 | 137 984.00 | | 5 491.00 |
DX Trade payables and related accounts | 3 391.00 | 3 278.00 | | 3 391.00 |
DY Tax and social security liabilities | 30 399.00 | 32 501.00 | | 30 399.00 |
EC TOTAL (IV) | 39 281.00 | 173 763.00 | | 39 281.00 |
EE Grand total (I to V) | 789 543.00 | 771 584.00 | | 789 543.00 |
EG Accrued income and payables due within one year | 39 281.00 | 173 763.00 | | 39 281.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 200 000.00 | |
FJ Net sales | | | 200 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 91.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 200 094.00 | |
FW Other purchases and external expenses | | | 6 794.00 | |
FX Taxes, duties, and similar payments | | | 1 387.00 | |
FY Salaries and Wages | | | 155 127.00 | |
FZ Social Security Contributions | | | 29 420.00 | |
GC Operating Expenses - Current Assets: Provisions | | | -5.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 192 730.00 | |
GG - OPERATING RESULT (I - II) | | | 7 365.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 159 979.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GL Other interest and similar income | | | 4 500.00 | |
GM Reversals of provisions and transfers of expenses | | | 4 495.00 | |
GP Total financial income (V) | | | 168 973.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 841.00 | |
GR Interest and similar expenses | | | 789.00 | |
GU Total financial expenses (VI) | | | 2 630.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 166 343.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 173 708.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 967.00 | | | 2 967.00 |
HL TOTAL REVENUE (I + III + V + VII) | 369 068.00 | 306 101.00 | | 369 068.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 198 327.00 | 190 072.00 | | 198 327.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 170 741.00 | 116 028.00 | | 170 741.00 |
| |
| 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 | 363 190.00 | | 16 211.00 | 363 190.00 |
I3 DECREASES Total Financial Fixed Assets | | | 379 400.00 | |
I4 DECREASES Grand Total | | | 379 400.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 363 190.00 | | 16 211.00 | 363 190.00 |
| |
| 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 | 3 391.00 | 3 391.00 | | 3 391.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 491.00 | 5 491.00 | | 5 491.00 |
UL Receivables related to investments | 16 211.00 | | 16 211.00 | 16 211.00 |
VQ Other Taxes, Duties, and Similar Debts | 30 399.00 | 30 399.00 | | 30 399.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 497.00 | 497.00 | | 497.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 708.00 | 497.00 | 16 211.00 | 16 708.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 39 281.00 | 39 281.00 | | 39 281.00 |
