| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 220.00 | 220.00 | | 220.00 |
AT Other tangible assets | 710.00 | 710.00 | | 710.00 |
BJ TOTAL (I) | 456 330.00 | 930.00 | 455 400.00 | 456 330.00 |
BZ Other receivables | 687.00 | | 687.00 | 687.00 |
CF Cash and cash equivalents | 33 295.00 | | 33 295.00 | 33 295.00 |
CJ TOTAL (II) | 33 982.00 | | 33 982.00 | 33 982.00 |
CO Grand total (0 to V) | 490 312.00 | 930.00 | 489 382.00 | 490 312.00 |
CU Other investments | 455 400.00 | | 455 400.00 | 455 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 218 304.00 | 254 022.00 | | 218 304.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -232 543.00 | -23 717.00 | | -232 543.00 |
DL TOTAL (I) | 7 761.00 | 252 305.00 | | 7 761.00 |
DU Loans and Debts from Credit Institutions (3) | 171 335.00 | 201 159.00 | | 171 335.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 891.00 | 14 974.00 | | 13 891.00 |
DX Trade payables and related accounts | 2 400.00 | 2 400.00 | | 2 400.00 |
DY Tax and social security liabilities | 293 995.00 | 8 756.00 | | 293 995.00 |
EC TOTAL (IV) | 481 621.00 | 227 289.00 | | 481 621.00 |
EE Grand total (I to V) | 489 382.00 | 479 594.00 | | 489 382.00 |
EG Accrued income and payables due within one year | 342 073.00 | 227 290.00 | | 342 073.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 000.00 | | 12 000.00 | 12 000.00 |
FJ Net sales | 12 000.00 | | 12 000.00 | 12 000.00 |
FR Total operating income (I) | | | 12 000.00 | |
FW Other purchases and external expenses | | | 3 470.00 | |
FX Taxes, duties, and similar payments | | | 199.00 | |
FY Salaries and Wages | | | -1 951.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 718.00 | |
GG - OPERATING RESULT (I - II) | | | 10 282.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 74 775.00 | |
GP Total financial income (V) | | | 74 775.00 | |
GR Interest and similar expenses | | | 10 703.00 | |
GU Total financial expenses (VI) | | | 10 703.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 64 072.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 74 354.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 306 898.00 | 14 694.00 | | 306 898.00 |
HL TOTAL REVENUE (I + III + V + VII) | 86 775.00 | 9 000.00 | | 86 775.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 319 318.00 | 32 717.00 | | 319 318.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -232 543.00 | -23 717.00 | | -232 543.00 |
| |
| 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 | 456 330.00 | | | 456 330.00 |
I3 DECREASES Total Financial Fixed Assets | | | 455 400.00 | |
I4 DECREASES Grand Total | | | 456 330.00 | |
IO DECREASES Total including other intangible assets | | | 220.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 710.00 | |
KD ACQUISITIONS Total including other intangible assets | 220.00 | | | 220.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 710.00 | | | 710.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 455 400.00 | | | 455 400.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 930.00 | | | 930.00 |
PE DEPRECIATION Total including other intangible assets | 220.00 | | | 220.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 710.00 | | | 710.00 |
| |
| 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 | 2 400.00 | 2 400.00 | | 2 400.00 |
8E Income Taxes | 293 442.00 | 293 442.00 | | 293 442.00 |
VB VAT | 687.00 | 687.00 | | 687.00 |
VG Loans with a maturity of up to one year at origin | 684.00 | 684.00 | | 684.00 |
VH Loans with a maturity of more than one year at origin | 170 651.00 | 31 103.00 | 139 548.00 | 170 651.00 |
VI Group and Associates | 13 891.00 | 13 891.00 | | 13 891.00 |
VK Loans repaid during the year | 29 722.00 | | | 29 722.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 687.00 | 687.00 | | 687.00 |
VW VAT | 553.00 | 553.00 | | 553.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 481 621.00 | 342 073.00 | 139 548.00 | 481 621.00 |
