| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 3 373.00 | 100.00 | 3 273.00 | 3 373.00 |
AT Other tangible assets | 6 539.00 | 822.00 | 5 717.00 | 6 539.00 |
BJ TOTAL (I) | 10 163.00 | 923.00 | 9 240.00 | 10 163.00 |
BZ Other receivables | 258 337.00 | | 258 337.00 | 258 337.00 |
CF Cash and cash equivalents | 147 040.00 | | 147 040.00 | 147 040.00 |
CH Prepaid expenses | 3 043.00 | | 3 043.00 | 3 043.00 |
CJ TOTAL (II) | 408 419.00 | | 408 419.00 | 408 419.00 |
CO Grand total (0 to V) | 418 582.00 | 923.00 | 417 659.00 | 418 582.00 |
CP Shares due in less than one year | 5.00 | | | 5.00 |
CU Other investments | 250.00 | | 250.00 | 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DD Legal reserve (1) | 10.00 | 10.00 | | 10.00 |
DG Other reserves | 354 491.00 | 271 730.00 | | 354 491.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 657.00 | 82 761.00 | | 40 657.00 |
DL TOTAL (I) | 395 259.00 | 354 601.00 | | 395 259.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 959.00 | 9 435.00 | | 16 959.00 |
DX Trade payables and related accounts | 3 067.00 | 2 696.00 | | 3 067.00 |
DY Tax and social security liabilities | 2 352.00 | 20 162.00 | | 2 352.00 |
EA Other liabilities | 22.00 | 22.00 | | 22.00 |
EC TOTAL (IV) | 22 401.00 | 32 316.00 | | 22 401.00 |
EE Grand total (I to V) | 417 659.00 | 386 917.00 | | 417 659.00 |
EG Accrued income and payables due within one year | 22 401.00 | 32 316.00 | | 22 401.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 30 858.00 | | 30 858.00 | 30 858.00 |
FJ Net sales | 30 858.00 | | 30 858.00 | 30 858.00 |
FR Total operating income (I) | | | 30 859.00 | |
FS Purchases of goods (including customs duties) | | | | |
FW Other purchases and external expenses | | | 20 814.00 | |
FX Taxes, duties, and similar payments | | | 2 286.00 | |
FY Salaries and Wages | | | 14 300.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 923.00 | |
GB Operating Expenses - Provisions | | | 1.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 38 324.00 | |
GG - OPERATING RESULT (I - II) | | | -7 465.00 | |
GH Attributed profit or transferred loss (III) | | | 55 621.00 | |
GL Other interest and similar income | | | 1 429.00 | |
GP Total financial income (V) | | | 1 429.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 429.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 585.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 928.00 | 27 946.00 | | 8 928.00 |
HL TOTAL REVENUE (I + III + V + VII) | 87 909.00 | 450 629.00 | | 87 909.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 252.00 | 367 868.00 | | 47 252.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 40 657.00 | 82 761.00 | | 40 657.00 |
| |
| 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 | 250.00 | | 9 913.00 | 250.00 |
I3 DECREASES Total Financial Fixed Assets | | | 250.00 | |
I4 DECREASES Grand Total | | | 10 163.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 913.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 9 913.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 250.00 | | | 250.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 923.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 923.00 | | |
| |
| 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 | 3 067.00 | 3 067.00 | | 3 067.00 |
8D Social Security and Other Social Organizations | 2 352.00 | 2 352.00 | | 2 352.00 |
8K Other liabilities (including liabilities related to repo transactions) | 22.00 | 22.00 | | 22.00 |
VB VAT | 3 172.00 | 3 172.00 | | 3 172.00 |
VC Group and associates | 184 335.00 | 184 335.00 | | 184 335.00 |
VI Group and Associates | 16 959.00 | 16 959.00 | | 16 959.00 |
VM Income taxes | 10 605.00 | 10 605.00 | | 10 605.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 60 225.00 | 60 225.00 | | 60 225.00 |
VS Prepaid expenses | 3 043.00 | 3 043.00 | | 3 043.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 261 379.00 | 261 379.00 | | 261 379.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 401.00 | 22 401.00 | | 22 401.00 |
