| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 846.00 | 1 513.00 | 1 333.00 | 2 846.00 |
BB Receivables related to investments | 52 400.00 | | 52 400.00 | 52 400.00 |
BJ TOTAL (I) | 578 963.00 | 1 513.00 | 577 450.00 | 578 963.00 |
BZ Other receivables | 157.00 | | 157.00 | 157.00 |
CD Marketable securities | 5 000.00 | | 5 000.00 | 5 000.00 |
CF Cash and cash equivalents | 45 798.00 | | 45 798.00 | 45 798.00 |
CH Prepaid expenses | 555.00 | | 555.00 | 555.00 |
CJ TOTAL (II) | 51 511.00 | | 51 511.00 | 51 511.00 |
CO Grand total (0 to V) | 630 474.00 | 1 513.00 | 628 960.00 | 630 474.00 |
CU Other investments | 523 717.00 | | 523 717.00 | 523 717.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 30 000.00 | 30 000.00 | | 30 000.00 |
DH Retained earnings | 274 892.00 | 287 245.00 | | 274 892.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 313.00 | 7 647.00 | | 8 313.00 |
DL TOTAL (I) | 613 205.00 | 624 892.00 | | 613 205.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 355.00 | 5 912.00 | | 13 355.00 |
DY Tax and social security liabilities | 2 400.00 | 616.00 | | 2 400.00 |
EC TOTAL (IV) | 15 755.00 | 6 528.00 | | 15 755.00 |
EE Grand total (I to V) | 628 960.00 | 631 420.00 | | 628 960.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 000.00 | | 24 000.00 | 24 000.00 |
FJ Net sales | 24 000.00 | | 24 000.00 | 24 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 24 000.00 | |
FW Other purchases and external expenses | | | 10 165.00 | |
FX Taxes, duties, and similar payments | | | 904.00 | |
FZ Social Security Contributions | | | 1 830.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 146.00 | |
GF Total Operating Expenses (II) | | | 14 046.00 | |
GG - OPERATING RESULT (I - II) | | | 9 954.00 | |
GL Other interest and similar income | | | 138.00 | |
GP Total financial income (V) | | | 138.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 138.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 093.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 376.00 | | | 376.00 |
HH Total exceptional expenses (VIII) | 376.00 | | | 376.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -376.00 | | | -376.00 |
HK Income tax | 1 404.00 | 1 349.00 | | 1 404.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 138.00 | 24 100.00 | | 24 138.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 826.00 | 16 452.00 | | 15 826.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 313.00 | 7 647.00 | | 8 313.00 |
| |
| 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 | 599 554.00 | | | 599 554.00 |
I3 DECREASES Total Financial Fixed Assets | | 20 000.00 | 576 117.00 | |
I4 DECREASES Grand Total | | 20 591.00 | 578 963.00 | |
IY DECREASES Total Tangible Fixed Assets | | 591.00 | 2 846.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 437.00 | | | 3 437.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 596 117.00 | | | 596 117.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 582.00 | 1 146.00 | 215.00 | 582.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 582.00 | 1 146.00 | 215.00 | 582.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 1 404.00 | 1 404.00 | | 1 404.00 |
UL Receivables related to investments | 52 400.00 | 52 400.00 | | 52 400.00 |
VB VAT | 157.00 | 157.00 | | 157.00 |
VI Group and Associates | 13 355.00 | 13 355.00 | | 13 355.00 |
VQ Other Taxes, Duties, and Similar Debts | 608.00 | 608.00 | | 608.00 |
VS Prepaid expenses | 555.00 | 555.00 | | 555.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 53 112.00 | 53 112.00 | | 53 112.00 |
VW VAT | 388.00 | 388.00 | | 388.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 755.00 | 15 755.00 | | 15 755.00 |
