| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 668.00 | 1 147.00 | 520.00 | 1 668.00 |
BJ TOTAL (I) | 303 702.00 | 1 147.00 | 302 554.00 | 303 702.00 |
BX Customers and related accounts | 12 000.00 | | 12 000.00 | 12 000.00 |
BZ Other receivables | 15 829.00 | | 15 829.00 | 15 829.00 |
CF Cash and cash equivalents | 36 492.00 | | 36 492.00 | 36 492.00 |
CJ TOTAL (II) | 64 321.00 | | 64 321.00 | 64 321.00 |
CO Grand total (0 to V) | 368 024.00 | 1 147.00 | 366 876.00 | 368 024.00 |
CU Other investments | 302 034.00 | | 302 034.00 | 302 034.00 |
| |
| 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 | 212 736.00 | 133 474.00 | | 212 736.00 |
DH Retained earnings | | -284.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 499.00 | 79 547.00 | | 47 499.00 |
DL TOTAL (I) | 263 536.00 | 216 036.00 | | 263 536.00 |
DU Loans and Debts from Credit Institutions (3) | 29.00 | 31.00 | | 29.00 |
DV Miscellaneous Loans and Financial Debts (4) | 97 576.00 | 126 042.00 | | 97 576.00 |
DX Trade payables and related accounts | 1 677.00 | 4 393.00 | | 1 677.00 |
DY Tax and social security liabilities | 4 057.00 | 10 443.00 | | 4 057.00 |
EC TOTAL (IV) | 103 340.00 | 140 909.00 | | 103 340.00 |
EE Grand total (I to V) | 366 876.00 | 356 945.00 | | 366 876.00 |
EI Including equity loans | 97 576.00 | | | 97 576.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 116 000.00 | | 116 000.00 | 116 000.00 |
FJ Net sales | 116 000.00 | | 116 000.00 | 116 000.00 |
FR Total operating income (I) | | | 116 000.00 | |
FW Other purchases and external expenses | | | 1 836.00 | |
FX Taxes, duties, and similar payments | | | 8 622.00 | |
FY Salaries and Wages | | | 60 000.00 | |
FZ Social Security Contributions | | | 21 905.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 556.00 | |
GF Total Operating Expenses (II) | | | 92 919.00 | |
GG - OPERATING RESULT (I - II) | | | 23 080.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 142.00 | |
GP Total financial income (V) | | | 30 142.00 | |
GR Interest and similar expenses | | | 1 534.00 | |
GU Total financial expenses (VI) | | | 1 534.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 28 607.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 51 688.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 189.00 | 9 098.00 | | 4 189.00 |
HL TOTAL REVENUE (I + III + V + VII) | 146 142.00 | 179 690.00 | | 146 142.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 98 643.00 | 100 143.00 | | 98 643.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 499.00 | 79 547.00 | | 47 499.00 |
| |
| 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 | 303 702.00 | | | 303 702.00 |
I3 DECREASES Total Financial Fixed Assets | | | 302 034.00 | |
I4 DECREASES Grand Total | | | 303 702.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 668.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 668.00 | | | 1 668.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 302 034.00 | | | 302 034.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 591.00 | 556.00 | 1 147.00 | 591.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 591.00 | 556.00 | 1 147.00 | 591.00 |
| |
| 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 | 93 050.00 | 93 050.00 | | 93 050.00 |
8B Suppliers and Related Accounts | 1 677.00 | 1 677.00 | | 1 677.00 |
8D Social Security and Other Social Organizations | 326.00 | 326.00 | | 326.00 |
UX Other trade receivables | 12 000.00 | 12 000.00 | | 12 000.00 |
VB VAT | 274.00 | 274.00 | | 274.00 |
VC Group and associates | 10 644.00 | 10 644.00 | | 10 644.00 |
VG Loans with a maturity of up to one year at origin | 29.00 | 29.00 | | 29.00 |
VI Group and Associates | 4 526.00 | 4 526.00 | | 4 526.00 |
VK Loans repaid during the year | 30 000.00 | | | 30 000.00 |
VM Income taxes | 4 911.00 | 4 911.00 | | 4 911.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 829.00 | 27 829.00 | | 27 829.00 |
VW VAT | 3 731.00 | 3 731.00 | | 3 731.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 103 340.00 | 103 340.00 | | 103 340.00 |
