| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 488 476.00 | 293 086.00 | 195 390.00 | 488 476.00 |
BJ TOTAL (I) | 1 095 986.00 | 293 086.00 | 802 900.00 | 1 095 986.00 |
BZ Other receivables | 367 023.00 | | 367 023.00 | 367 023.00 |
CF Cash and cash equivalents | 290 809.00 | | 290 809.00 | 290 809.00 |
CJ TOTAL (II) | 657 833.00 | | 657 833.00 | 657 833.00 |
CO Grand total (0 to V) | 1 753 819.00 | 293 086.00 | 1 460 733.00 | 1 753 819.00 |
CU Other investments | 607 510.00 | | 607 510.00 | 607 510.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 105 000.00 | 1 105 000.00 | | 1 105 000.00 |
DH Retained earnings | -203 875.00 | -179 840.00 | | -203 875.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 172.00 | -24 035.00 | | 35 172.00 |
DL TOTAL (I) | 936 297.00 | 901 125.00 | | 936 297.00 |
DX Trade payables and related accounts | 15 154.00 | 13 590.00 | | 15 154.00 |
DY Tax and social security liabilities | 837.00 | 681.00 | | 837.00 |
DZ Fixed asset liabilities and related accounts | 277 324.00 | 337 449.00 | | 277 324.00 |
EA Other liabilities | 231 121.00 | 222 176.00 | | 231 121.00 |
EC TOTAL (IV) | 524 436.00 | 573 895.00 | | 524 436.00 |
EE Grand total (I to V) | 1 460 733.00 | 1 475 021.00 | | 1 460 733.00 |
EG Accrued income and payables due within one year | 524 436.00 | 573 895.00 | | 524 436.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 000.00 | | 60 000.00 | 60 000.00 |
FJ Net sales | 60 000.00 | | 60 000.00 | 60 000.00 |
FR Total operating income (I) | | | 60 001.00 | |
FW Other purchases and external expenses | | | 16 856.00 | |
FX Taxes, duties, and similar payments | | | 66.00 | |
FY Salaries and Wages | | | 12 000.00 | |
FZ Social Security Contributions | | | 4 326.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 48 848.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 82 104.00 | |
GG - OPERATING RESULT (I - II) | | | -22 103.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 125.00 | |
GL Other interest and similar income | | | 3 000.00 | |
GP Total financial income (V) | | | 63 125.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 63 125.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 022.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 437.00 | | |
HD Total exceptional income (VII) | | 437.00 | | |
HE Exceptional expenses on management operations | 5 850.00 | | | 5 850.00 |
HH Total exceptional expenses (VIII) | 5 850.00 | | | 5 850.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 850.00 | 437.00 | | -5 850.00 |
HL TOTAL REVENUE (I + III + V + VII) | 123 126.00 | 52 221.00 | | 123 126.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 87 954.00 | 76 256.00 | | 87 954.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 172.00 | -24 035.00 | | 35 172.00 |
| |
| 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 | 1 095 986.00 | | | 1 095 986.00 |
I3 DECREASES Total Financial Fixed Assets | | | 607 510.00 | |
I4 DECREASES Grand Total | | | 1 095 986.00 | |
IO DECREASES Total including other intangible assets | | | 488 476.00 | |
KD ACQUISITIONS Total including other intangible assets | 488 476.00 | | | 488 476.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 607 510.00 | | | 607 510.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 244 238.00 | 48 848.00 | | 244 238.00 |
PE DEPRECIATION Total including other intangible assets | 244 238.00 | 48 848.00 | | 244 238.00 |
| |
| 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 | 15 154.00 | 15 154.00 | | 15 154.00 |
8D Social Security and Other Social Organizations | 837.00 | 837.00 | | 837.00 |
8J Fixed Asset Liabilities and Related Accounts | 277 324.00 | 277 324.00 | | 277 324.00 |
8K Other liabilities (including liabilities related to repo transactions) | 231 121.00 | 231 121.00 | | 231 121.00 |
VC Group and associates | 307 251.00 | 307 251.00 | | 307 251.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 59 772.00 | 59 772.00 | | 59 772.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 367 023.00 | 367 023.00 | | 367 023.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 524 436.00 | 524 436.00 | | 524 436.00 |
