| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 58 697.00 | 37 510.00 | 21 186.00 | 58 697.00 |
BJ TOTAL (I) | 647 447.00 | 37 510.00 | 609 936.00 | 647 447.00 |
BX Customers and related accounts | 19 800.00 | | 19 800.00 | 19 800.00 |
BZ Other receivables | 98 033.00 | | 98 033.00 | 98 033.00 |
CF Cash and cash equivalents | 5 543.00 | | 5 543.00 | 5 543.00 |
CJ TOTAL (II) | 123 376.00 | | 123 376.00 | 123 376.00 |
CO Grand total (0 to V) | 770 823.00 | 37 510.00 | 733 313.00 | 770 823.00 |
CS Evaluated investments - equity method | 588 750.00 | | 588 750.00 | 588 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600 000.00 | 168 750.00 | | 600 000.00 |
DD Legal reserve (1) | 16 875.00 | 16 875.00 | | 16 875.00 |
DG Other reserves | 1 174.00 | 315 501.00 | | 1 174.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 94 156.00 | 176 923.00 | | 94 156.00 |
DL TOTAL (I) | 712 205.00 | 678 049.00 | | 712 205.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 307.00 | 3 941.00 | | 8 307.00 |
DX Trade payables and related accounts | 4 142.00 | 5 126.00 | | 4 142.00 |
DY Tax and social security liabilities | 8 659.00 | 15 538.00 | | 8 659.00 |
EA Other liabilities | | 1 600.00 | | |
EC TOTAL (IV) | 21 108.00 | 26 206.00 | | 21 108.00 |
EE Grand total (I to V) | 733 313.00 | 704 255.00 | | 733 313.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 198 000.00 | | 198 000.00 | 198 000.00 |
FJ Net sales | 198 000.00 | | 198 000.00 | 198 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 200.00 | |
FQ Other income | | | 54.00 | |
FR Total operating income (I) | | | 199 254.00 | |
FW Other purchases and external expenses | | | 14 908.00 | |
FX Taxes, duties, and similar payments | | | 2 058.00 | |
FY Salaries and Wages | | | 138 120.00 | |
FZ Social Security Contributions | | | 20 233.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 653.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 185 981.00 | |
GG - OPERATING RESULT (I - II) | | | 13 273.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 168 832.00 | |
GP Total financial income (V) | | | 84 857.00 | |
GU Total financial expenses (VI) | | | 75.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 84 782.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 98 055.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 45.00 | 90.00 | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | 90.00 | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | -90.00 | | -45.00 |
HK Income tax | 3 854.00 | 4 244.00 | | 3 854.00 |
HL TOTAL REVENUE (I + III + V + VII) | 284 111.00 | 384 033.00 | | 284 111.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 189 955.00 | 207 111.00 | | 189 955.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 94 156.00 | 176 923.00 | | 94 156.00 |
| |
| 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 | 647 447.00 | | | 647 447.00 |
I3 DECREASES Total Financial Fixed Assets | | | 588 750.00 | |
I4 DECREASES Grand Total | | | 647 447.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 58 697.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 58 697.00 | | | 58 697.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 588 750.00 | | | 588 750.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 857.00 | 10 653.00 | | 26 857.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 26 857.00 | 10 653.00 | | 26 857.00 |
| |
| 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 | 4 142.00 | 4 142.00 | | 4 142.00 |
8D Social Security and Other Social Organizations | 8 659.00 | 8 659.00 | | 8 659.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 307.00 | 8 307.00 | | 8 307.00 |
UX Other trade receivables | 19 800.00 | 19 800.00 | | 19 800.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 98 033.00 | 98 033.00 | | 98 033.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 117 833.00 | 117 833.00 | | 117 833.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 108.00 | 21 108.00 | | 21 108.00 |
