| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 55 000.00 | | 55 000.00 | 55 000.00 |
BJ TOTAL (I) | 2 051 854.00 | | 2 051 854.00 | 2 051 854.00 |
BX Customers and related accounts | 24 000.00 | | 24 000.00 | 24 000.00 |
BZ Other receivables | 117 850.00 | | 117 850.00 | 117 850.00 |
CF Cash and cash equivalents | 579 616.00 | | 579 616.00 | 579 616.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 721 466.00 | | 721 466.00 | 721 466.00 |
CO Grand total (0 to V) | 2 773 320.00 | | 2 773 320.00 | 2 773 320.00 |
CU Other investments | 1 996 854.00 | | 1 996 854.00 | 1 996 854.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 103 000.00 | 103 000.00 | | 103 000.00 |
DD Legal reserve (1) | 11 457.00 | 11 457.00 | | 11 457.00 |
DE Statutory or contractual reserves | 2 093 017.00 | 2 064 936.00 | | 2 093 017.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 489 976.00 | 378 281.00 | | 489 976.00 |
DK Regulated provisions | 27 040.00 | 27 040.00 | | 27 040.00 |
DL TOTAL (I) | 2 724 490.00 | 2 584 714.00 | | 2 724 490.00 |
DU Loans and Debts from Credit Institutions (3) | 111.00 | 132.00 | | 111.00 |
DX Trade payables and related accounts | 15 726.00 | 18 459.00 | | 15 726.00 |
DY Tax and social security liabilities | 32 992.00 | 49 533.00 | | 32 992.00 |
EA Other liabilities | | 35 760.00 | | |
EC TOTAL (IV) | 48 830.00 | 103 884.00 | | 48 830.00 |
EE Grand total (I to V) | 2 773 320.00 | 2 688 598.00 | | 2 773 320.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 240 000.00 | | 240 000.00 | 240 000.00 |
FJ Net sales | 240 000.00 | | 240 000.00 | 240 000.00 |
FR Total operating income (I) | | | 240 000.00 | |
FW Other purchases and external expenses | | | 35 346.00 | |
FX Taxes, duties, and similar payments | | | 4 266.00 | |
FY Salaries and Wages | | | 134 752.00 | |
FZ Social Security Contributions | | | 58 511.00 | |
GF Total Operating Expenses (II) | | | 232 874.00 | |
GG - OPERATING RESULT (I - II) | | | 7 126.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 501 800.00 | |
GP Total financial income (V) | | | 501 800.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 501 800.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 508 926.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 165.00 | | |
HH Total exceptional expenses (VIII) | | 165.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -164.00 | | |
HK Income tax | 18 950.00 | 37 031.00 | | 18 950.00 |
HL TOTAL REVENUE (I + III + V + VII) | 741 800.00 | 1 021 496.00 | | 741 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 251 824.00 | 643 216.00 | | 251 824.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 489 976.00 | 378 281.00 | | 489 976.00 |
| |
| 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 | 2 051 854.00 | | | 2 051 854.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 996 854.00 | |
I4 DECREASES Grand Total | | | 2 051 854.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 55 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 55 000.00 | | | 55 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 996 854.00 | | | 1 996 854.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 27 040.00 | | | 27 040.00 |
7C Grand total | 27 040.00 | | | 27 040.00 |
| |
| 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 | 15 726.00 | 15 726.00 | | 15 726.00 |
8C Staff and Related Accounts | 5 716.00 | 5 716.00 | | 5 716.00 |
8D Social Security and Other Social Organizations | 16 664.00 | 16 664.00 | | 16 664.00 |
UX Other trade receivables | 24 000.00 | 24 000.00 | | 24 000.00 |
UY Staff and related accounts | 12 400.00 | 12 400.00 | | 12 400.00 |
VB VAT | 2 615.00 | 2 615.00 | | 2 615.00 |
VC Group and associates | 31 842.00 | 31 842.00 | | 31 842.00 |
VG Loans with a maturity of up to one year at origin | 111.00 | 111.00 | | 111.00 |
VM Income taxes | 70 993.00 | 70 993.00 | | 70 993.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 612.00 | 2 612.00 | | 2 612.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 141 850.00 | 141 850.00 | | 141 850.00 |
VW VAT | 8 000.00 | 8 000.00 | | 8 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 830.00 | 48 830.00 | | 48 830.00 |
