| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 079.00 | 241.00 | 837.00 | 1 079.00 |
BH Other financial assets | 450.00 | | 450.00 | 450.00 |
BJ TOTAL (I) | 303 554.00 | 241.00 | 303 312.00 | 303 554.00 |
BX Customers and related accounts | 12 100.00 | | 12 100.00 | 12 100.00 |
BZ Other receivables | 12 729.00 | | 12 729.00 | 12 729.00 |
CF Cash and cash equivalents | 4 640.00 | | 4 640.00 | 4 640.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 29 469.00 | | 29 469.00 | 29 469.00 |
CO Grand total (0 to V) | 333 023.00 | 241.00 | 332 782.00 | 333 023.00 |
CP Shares due in less than one year | 450.00 | | | 450.00 |
CU Other investments | 302 025.00 | | 302 025.00 | 302 025.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DG Other reserves | 194 412.00 | 126 003.00 | | 194 412.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 269.00 | 68 409.00 | | 43 269.00 |
DL TOTAL (I) | 240 982.00 | 197 712.00 | | 240 982.00 |
DU Loans and Debts from Credit Institutions (3) | 64.00 | | | 64.00 |
DV Miscellaneous Loans and Financial Debts (4) | 85 661.00 | 122 211.00 | | 85 661.00 |
DX Trade payables and related accounts | 1 948.00 | 4 306.00 | | 1 948.00 |
DY Tax and social security liabilities | 4 125.00 | 6 301.00 | | 4 125.00 |
EC TOTAL (IV) | 91 799.00 | 132 818.00 | | 91 799.00 |
EE Grand total (I to V) | 332 782.00 | 330 531.00 | | 332 782.00 |
EG Accrued income and payables due within one year | 91 799.00 | 132 818.00 | | 91 799.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 64.00 | | | 64.00 |
EI Including equity loans | 85 661.00 | | | 85 661.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 118 224.00 | | 118 224.00 | 118 224.00 |
FJ Net sales | 118 224.00 | | 118 224.00 | 118 224.00 |
FR Total operating income (I) | | | 118 224.00 | |
FW Other purchases and external expenses | | | 9 190.00 | |
FX Taxes, duties, and similar payments | | | 8 543.00 | |
FY Salaries and Wages | | | 54 000.00 | |
FZ Social Security Contributions | | | 26 270.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 241.00 | |
GE Other Expenses | | | 235.00 | |
GF Total Operating Expenses (II) | | | 98 480.00 | |
GG - OPERATING RESULT (I - II) | | | 19 744.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 141.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GP Total financial income (V) | | | 30 141.00 | |
GR Interest and similar expenses | | | 3 191.00 | |
GU Total financial expenses (VI) | | | 3 191.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 26 950.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 46 694.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 425.00 | 5 294.00 | | 3 425.00 |
HL TOTAL REVENUE (I + III + V + VII) | 148 366.00 | 174 413.00 | | 148 366.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 105 097.00 | 106 003.00 | | 105 097.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 269.00 | 68 409.00 | | 43 269.00 |
| |
| 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 | 302 475.00 | | 1 079.00 | 302 475.00 |
I3 DECREASES Total Financial Fixed Assets | | | 302 475.00 | |
I4 DECREASES Grand Total | | | 303 554.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 079.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 079.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 302 475.00 | | | 302 475.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 241.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 241.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 75 285.00 | 75 285.00 | | 75 285.00 |
8B Suppliers and Related Accounts | 1 948.00 | 1 948.00 | | 1 948.00 |
8D Social Security and Other Social Organizations | 73.00 | 73.00 | | 73.00 |
UT Other financial assets | 450.00 | 450.00 | | 450.00 |
UX Other trade receivables | 12 100.00 | 12 100.00 | | 12 100.00 |
VB VAT | 271.00 | 271.00 | | 271.00 |
VC Group and associates | 10 588.00 | 10 588.00 | | 10 588.00 |
VG Loans with a maturity of up to one year at origin | 64.00 | 64.00 | | 64.00 |
VI Group and Associates | 10 376.00 | 10 376.00 | | 10 376.00 |
VK Loans repaid during the year | 30 000.00 | | | 30 000.00 |
VM Income taxes | 1 870.00 | 1 870.00 | | 1 870.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 279.00 | 25 279.00 | | 25 279.00 |
VW VAT | 4 052.00 | 4 052.00 | | 4 052.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 91 799.00 | 91 799.00 | | 91 799.00 |
