| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 087.00 | 21.00 | 1 066.00 | 1 087.00 |
BJ TOTAL (I) | 475 219.00 | 21.00 | 475 198.00 | 475 219.00 |
BX Customers and related accounts | 9 410.00 | | 9 410.00 | 9 410.00 |
BZ Other receivables | 1 410.00 | | 1 410.00 | 1 410.00 |
CF Cash and cash equivalents | 65 939.00 | | 65 939.00 | 65 939.00 |
CJ TOTAL (II) | 76 759.00 | | 76 759.00 | 76 759.00 |
CO Grand total (0 to V) | 551 978.00 | 21.00 | 551 957.00 | 551 978.00 |
CU Other investments | 474 132.00 | | 474 132.00 | 474 132.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 76 225.00 | 76 225.00 | | 76 225.00 |
DD Legal reserve (1) | 7 622.00 | 7 622.00 | | 7 622.00 |
DG Other reserves | 239 585.00 | 129 246.00 | | 239 585.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 168 483.00 | 262 385.00 | | 168 483.00 |
DL TOTAL (I) | 491 915.00 | 475 478.00 | | 491 915.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 613.00 | 179 627.00 | | 40 613.00 |
DX Trade payables and related accounts | 7 140.00 | 7 500.00 | | 7 140.00 |
DY Tax and social security liabilities | 12 289.00 | 4 209.00 | | 12 289.00 |
EC TOTAL (IV) | 60 042.00 | 191 336.00 | | 60 042.00 |
EE Grand total (I to V) | 551 957.00 | 666 814.00 | | 551 957.00 |
EG Accrued income and payables due within one year | 60 042.00 | 191 336.00 | | 60 042.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 59 950.00 | | 59 950.00 | 59 950.00 |
FG Production sold - services | 465.00 | | 465.00 | 465.00 |
FJ Net sales | 60 415.00 | | 60 415.00 | 60 415.00 |
FR Total operating income (I) | | | 60 415.00 | |
FS Purchases of goods (including customs duties) | | | 3 600.00 | |
FW Other purchases and external expenses | | | 9 664.00 | |
FX Taxes, duties, and similar payments | | | 328.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21.00 | |
GF Total Operating Expenses (II) | | | 13 614.00 | |
GG - OPERATING RESULT (I - II) | | | 46 801.00 | |
GH Attributed profit or transferred loss (III) | | | 65 460.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 88 375.00 | |
GP Total financial income (V) | | | 88 375.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 88 375.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 200 636.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 32 153.00 | 23 184.00 | | 32 153.00 |
HL TOTAL REVENUE (I + III + V + VII) | 214 250.00 | 300 181.00 | | 214 250.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 767.00 | 37 796.00 | | 45 767.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 168 483.00 | 262 385.00 | | 168 483.00 |
| |
| 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 | 474 132.00 | | 1 087.00 | 474 132.00 |
I3 DECREASES Total Financial Fixed Assets | | | 474 132.00 | |
I4 DECREASES Grand Total | | | 475 219.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 087.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 087.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 474 132.00 | | | 474 132.00 |
| |
| 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 | 7 140.00 | 7 140.00 | | 7 140.00 |
8E Income Taxes | 8 969.00 | 8 969.00 | | 8 969.00 |
UX Other trade receivables | 9 410.00 | 9 410.00 | | 9 410.00 |
VB VAT | 1 410.00 | 1 410.00 | | 1 410.00 |
VI Group and Associates | 40 613.00 | 40 613.00 | | 40 613.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 820.00 | 10 820.00 | | 10 820.00 |
VW VAT | 3 320.00 | 3 320.00 | | 3 320.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 60 042.00 | 60 042.00 | | 60 042.00 |
