| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 460.00 | 257.00 | 202.00 | 460.00 |
BJ TOTAL (I) | 607 866.00 | 257.00 | 607 608.00 | 607 866.00 |
BZ Other receivables | 17 363.00 | | 17 363.00 | 17 363.00 |
CF Cash and cash equivalents | 3 372.00 | | 3 372.00 | 3 372.00 |
CH Prepaid expenses | 492.00 | | 492.00 | 492.00 |
CJ TOTAL (II) | 21 228.00 | | 21 228.00 | 21 228.00 |
CO Grand total (0 to V) | 629 094.00 | 257.00 | 628 837.00 | 629 094.00 |
CS Evaluated investments - equity method | 607 406.00 | | 607 406.00 | 607 406.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 291 721.00 | 291 721.00 | | 291 721.00 |
DH Retained earnings | 158 195.00 | 146 508.00 | | 158 195.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 116 312.00 | 111 687.00 | | 116 312.00 |
DL TOTAL (I) | 567 329.00 | 551 017.00 | | 567 329.00 |
DU Loans and Debts from Credit Institutions (3) | 93.00 | 62.00 | | 93.00 |
DW Advances and down payments received on current orders | | 7 184.00 | | |
DX Trade payables and related accounts | 6 884.00 | 10 483.00 | | 6 884.00 |
DY Tax and social security liabilities | 5 997.00 | | | 5 997.00 |
EA Other liabilities | 48 532.00 | 44 038.00 | | 48 532.00 |
EC TOTAL (IV) | 61 507.00 | 61 770.00 | | 61 507.00 |
EE Grand total (I to V) | 628 837.00 | 612 787.00 | | 628 837.00 |
EG Accrued income and payables due within one year | 61 507.00 | 61 770.00 | | 61 507.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 462.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 31.00 | |
GF Total Operating Expenses (II) | | | 1 493.00 | |
GG - OPERATING RESULT (I - II) | | | -1 493.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 128 719.00 | |
GP Total financial income (V) | | | 128 719.00 | |
GR Interest and similar expenses | | | 5.00 | |
GU Total financial expenses (VI) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 128 715.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 127 222.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 10 909.00 | 7 496.00 | | 10 909.00 |
HL TOTAL REVENUE (I + III + V + VII) | 128 719.00 | 160 331.00 | | 128 719.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 406.00 | 48 643.00 | | 12 406.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 116 313.00 | 111 688.00 | | 116 313.00 |
| |
| 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 | 607 866.00 | | | 607 866.00 |
I3 DECREASES Total Financial Fixed Assets | | | 607 406.00 | |
I4 DECREASES Grand Total | | | 607 866.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 460.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 460.00 | | | 460.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 607 406.00 | | | 607 406.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 227.00 | 31.00 | | 227.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 227.00 | 31.00 | | 227.00 |
| |
| 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 | 6 884.00 | 6 884.00 | | 6 884.00 |
8E Income Taxes | 5 997.00 | 5 997.00 | | 5 997.00 |
8K Other liabilities (including liabilities related to repo transactions) | 48 532.00 | 48 532.00 | | 48 532.00 |
VB VAT | 731.00 | 731.00 | | 731.00 |
VG Loans with a maturity of up to one year at origin | 93.00 | 93.00 | | 93.00 |
VI Group and Associates | 1.00 | 1.00 | | 1.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16 633.00 | 16 633.00 | | 16 633.00 |
VS Prepaid expenses | 492.00 | 492.00 | | 492.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 856.00 | 17 856.00 | | 17 856.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 61 507.00 | 61 507.00 | | 61 507.00 |
