| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 600.00 | | 4 600.00 | 4 600.00 |
AN Land | 50 000.00 | 23 333.00 | 26 667.00 | 50 000.00 |
AP Buildings | 58 390.00 | 25 636.00 | 32 755.00 | 58 390.00 |
AT Other tangible assets | 30 001.00 | 14 000.00 | 16 000.00 | 30 001.00 |
AV Fixed assets in progress | | | | |
BH Other financial assets | 2 886 518.00 | | 2 886 518.00 | 2 886 518.00 |
BJ TOTAL (I) | 3 029 508.00 | 62 969.00 | 2 966 539.00 | 3 029 508.00 |
BX Customers and related accounts | 29 151.00 | | 29 151.00 | 29 151.00 |
BZ Other receivables | 1 605 136.00 | | 1 605 136.00 | 1 605 136.00 |
CF Cash and cash equivalents | 1 680.00 | | 1 680.00 | 1 680.00 |
CH Prepaid expenses | 187 358.00 | | 187 358.00 | 187 358.00 |
CJ TOTAL (II) | 1 823 325.00 | | 1 823 325.00 | 1 823 325.00 |
CO Grand total (0 to V) | 4 852 833.00 | 62 969.00 | 4 789 864.00 | 4 852 833.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000 000.00 | 4 000 000.00 | | 4 000 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -650 099.00 | -384 982.00 | | -650 099.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 132 513.00 | -265 117.00 | | 132 513.00 |
DL TOTAL (I) | 3 486 414.00 | 3 353 901.00 | | 3 486 414.00 |
DU Loans and Debts from Credit Institutions (3) | 10 611.00 | 223 509.00 | | 10 611.00 |
DV Miscellaneous Loans and Financial Debts (4) | 116 160.00 | 63 261.00 | | 116 160.00 |
DX Trade payables and related accounts | 1 082 110.00 | 241 014.00 | | 1 082 110.00 |
DY Tax and social security liabilities | 94 569.00 | 53 381.00 | | 94 569.00 |
DZ Fixed asset liabilities and related accounts | | 46 800.00 | | |
EC TOTAL (IV) | 1 303 450.00 | 627 965.00 | | 1 303 450.00 |
EE Grand total (I to V) | 4 789 864.00 | 3 981 866.00 | | 4 789 864.00 |
EG Accrued income and payables due within one year | 1 238 823.00 | 63 261.00 | | 1 238 823.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 10 611.00 | 223 509.00 | | 10 611.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 993 612.00 | | 993 612.00 | 993 612.00 |
FJ Net sales | 993 612.00 | | 993 612.00 | 993 612.00 |
FQ Other income | | | 19.00 | |
FR Total operating income (I) | | | 993 631.00 | |
FW Other purchases and external expenses | | | 837 107.00 | |
FX Taxes, duties, and similar payments | | | 48 269.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 253.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 893 630.00 | |
GG - OPERATING RESULT (I - II) | | | 100 000.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9 531.00 | |
GL Other interest and similar income | | | 148 611.00 | |
GP Total financial income (V) | | | 158 142.00 | |
GR Interest and similar expenses | | | 35 096.00 | |
GU Total financial expenses (VI) | | | 35 096.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 123 046.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 223 046.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 39 000.00 | | | 39 000.00 |
HH Total exceptional expenses (VIII) | 39 000.00 | | | 39 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -39 000.00 | | | -39 000.00 |
HK Income tax | 51 533.00 | | | 51 533.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 151 772.00 | 1 156 561.00 | | 1 151 772.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 019 260.00 | 1 421 678.00 | | 1 019 260.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 132 513.00 | -265 117.00 | | 132 513.00 |
HQ References: Real Estate Leasing | 615 588.00 | 1 130 454.00 | | 615 588.00 |
| |
| 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 | 3 145 969.00 | | 116 461.00 | 3 145 969.00 |
KD ACQUISITIONS Total including other intangible assets | 4 600.00 | | | 4 600.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 177 391.00 | | 39 000.00 | 177 391.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 963 978.00 | | 77 461.00 | 2 963 978.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 54 716.00 | 8 253.00 | | 54 716.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 54 716.00 | 8 253.00 | | 54 716.00 |
| |
| 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 | 64 627.00 | | | 64 627.00 |
8B Suppliers and Related Accounts | 1 082 110.00 | 1 082 110.00 | | 1 082 110.00 |
8D Social Security and Other Social Organizations | 94 569.00 | 94 569.00 | | 94 569.00 |
8K Other liabilities (including liabilities related to repo transactions) | 51 533.00 | 51 533.00 | | 51 533.00 |
UT Other financial assets | 2 886 518.00 | | 2 886 518.00 | 2 886 518.00 |
UX Other trade receivables | 29 151.00 | 29 151.00 | | 29 151.00 |
VG Loans with a maturity of up to one year at origin | 10 611.00 | 10 611.00 | | 10 611.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 605 136.00 | 1 605 136.00 | | 1 605 136.00 |
VS Prepaid expenses | 187 358.00 | 187 358.00 | | 187 358.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 708 163.00 | 1 821 645.00 | 2 886 518.00 | 4 708 163.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 303 450.00 | 1 238 823.00 | | 1 303 450.00 |
