| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 400 000.00 | | 400 000.00 | 400 000.00 |
BJ TOTAL (I) | 708 000.00 | | 708 000.00 | 708 000.00 |
BZ Other receivables | 15 520.00 | | 15 520.00 | 15 520.00 |
CF Cash and cash equivalents | 78 918.00 | | 78 918.00 | 78 918.00 |
CJ TOTAL (II) | 94 438.00 | | 94 438.00 | 94 438.00 |
CO Grand total (0 to V) | 802 438.00 | | 802 438.00 | 802 438.00 |
CU Other investments | 308 000.00 | | 308 000.00 | 308 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 500.00 | 8 500.00 | | 8 500.00 |
DD Legal reserve (1) | 850.00 | | | 850.00 |
DG Other reserves | 23 664.00 | | | 23 664.00 |
DH Retained earnings | | -3 030.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 828.00 | 27 544.00 | | 21 828.00 |
DL TOTAL (I) | 54 842.00 | 33 014.00 | | 54 842.00 |
DV Miscellaneous Loans and Financial Debts (4) | 739 946.00 | 733 356.00 | | 739 946.00 |
DX Trade payables and related accounts | 4 116.00 | 4 665.00 | | 4 116.00 |
DY Tax and social security liabilities | 3 533.00 | 20 062.00 | | 3 533.00 |
EC TOTAL (IV) | 747 595.00 | 758 083.00 | | 747 595.00 |
EE Grand total (I to V) | 802 438.00 | 791 098.00 | | 802 438.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 140 400.00 | | 140 400.00 | 140 400.00 |
FJ Net sales | 140 400.00 | | 140 400.00 | 140 400.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 140 400.00 | |
FW Other purchases and external expenses | | | 8 836.00 | |
FX Taxes, duties, and similar payments | | | 613.00 | |
FY Salaries and Wages | | | 70 200.00 | |
FZ Social Security Contributions | | | 31 125.00 | |
GF Total Operating Expenses (II) | | | 110 774.00 | |
GG - OPERATING RESULT (I - II) | | | 29 626.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 435.00 | |
GP Total financial income (V) | | | 6 435.00 | |
GR Interest and similar expenses | | | 10 004.00 | |
GU Total financial expenses (VI) | | | 10 004.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 569.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 057.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 31 125.00 | 26 057.00 | | 31 125.00 |
HE Exceptional expenses on management operations | 320.00 | 171.00 | | 320.00 |
HH Total exceptional expenses (VIII) | 320.00 | 171.00 | | 320.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -320.00 | -171.00 | | -320.00 |
HK Income tax | 3 909.00 | 4 356.00 | | 3 909.00 |
HL TOTAL REVENUE (I + III + V + VII) | 146 835.00 | 146 703.00 | | 146 835.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 125 007.00 | 119 159.00 | | 125 007.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 828.00 | 27 544.00 | | 21 828.00 |
| |
| 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 | 709 651.00 | | | 709 651.00 |
I3 DECREASES Total Financial Fixed Assets | 1 651.00 | 708 000.00 | | 1 651.00 |
I4 DECREASES Grand Total | 1 651.00 | 708 000.00 | | 1 651.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 709 651.00 | | | 709 651.00 |
| |
| 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 | 4 116.00 | 4 116.00 | | 4 116.00 |
8D Social Security and Other Social Organizations | 1 439.00 | 1 439.00 | | 1 439.00 |
UL Receivables related to investments | 400 000.00 | | 400 000.00 | 400 000.00 |
VI Group and Associates | 739 946.00 | 739 946.00 | | 739 946.00 |
VM Income taxes | 447.00 | 447.00 | | 447.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 073.00 | 15 073.00 | | 15 073.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 415 520.00 | 15 520.00 | 400 000.00 | 415 520.00 |
VW VAT | 2 094.00 | 2 094.00 | | 2 094.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 747 595.00 | 747 595.00 | | 747 595.00 |
