| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 127 425.00 | 6 587.00 | 120 838.00 | 127 425.00 |
BB Receivables related to investments | 95 000.00 | | 95 000.00 | 95 000.00 |
BH Other financial assets | 652.00 | | 652.00 | 652.00 |
BJ TOTAL (I) | 767 567.00 | 6 587.00 | 760 980.00 | 767 567.00 |
BZ Other receivables | 531.00 | | 531.00 | 531.00 |
CF Cash and cash equivalents | 227 207.00 | | 227 207.00 | 227 207.00 |
CH Prepaid expenses | 1 361.00 | | 1 361.00 | 1 361.00 |
CJ TOTAL (II) | 229 099.00 | | 229 099.00 | 229 099.00 |
CO Grand total (0 to V) | 996 666.00 | 6 587.00 | 990 079.00 | 996 666.00 |
CU Other investments | 544 490.00 | | 544 490.00 | 544 490.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 545 000.00 | 545 000.00 | | 545 000.00 |
DD Legal reserve (1) | 8 542.00 | | | 8 542.00 |
DG Other reserves | 162 290.00 | | | 162 290.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 137 422.00 | 170 832.00 | | 137 422.00 |
DL TOTAL (I) | 853 254.00 | 715 832.00 | | 853 254.00 |
DU Loans and Debts from Credit Institutions (3) | 58 646.00 | | | 58 646.00 |
DV Miscellaneous Loans and Financial Debts (4) | 58 931.00 | 40 890.00 | | 58 931.00 |
DX Trade payables and related accounts | 1 544.00 | 4 673.00 | | 1 544.00 |
DY Tax and social security liabilities | 17 704.00 | 32 740.00 | | 17 704.00 |
EC TOTAL (IV) | 136 825.00 | 78 302.00 | | 136 825.00 |
EE Grand total (I to V) | 990 079.00 | 794 133.00 | | 990 079.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 219 000.00 | | 219 000.00 | 219 000.00 |
FJ Net sales | 219 000.00 | | 219 000.00 | 219 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 000.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 234 006.00 | |
FW Other purchases and external expenses | | | 29 768.00 | |
FX Taxes, duties, and similar payments | | | 17 001.00 | |
FY Salaries and Wages | | | 180 970.00 | |
FZ Social Security Contributions | | | 21 341.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 061.00 | |
GF Total Operating Expenses (II) | | | 255 140.00 | |
GG - OPERATING RESULT (I - II) | | | -21 134.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 000.00 | |
GP Total financial income (V) | | | 150 000.00 | |
GR Interest and similar expenses | | | 80.00 | |
GU Total financial expenses (VI) | | | 80.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 149 920.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 128 785.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 77 000.00 | | | 77 000.00 |
HD Total exceptional income (VII) | 77 000.00 | | | 77 000.00 |
HF Exceptional expenses on capital transactions | 64 963.00 | | | 64 963.00 |
HH Total exceptional expenses (VIII) | 64 963.00 | | | 64 963.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 12 037.00 | | | 12 037.00 |
HK Income tax | 3 400.00 | 377.00 | | 3 400.00 |
HL TOTAL REVENUE (I + III + V + VII) | 461 006.00 | 415 400.00 | | 461 006.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 323 584.00 | 244 568.00 | | 323 584.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 137 422.00 | 170 832.00 | | 137 422.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 562.00 | 6 061.00 | 36.00 | 562.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 562.00 | 6 061.00 | 36.00 | 562.00 |
| |
| 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 | 58 931.00 | 58 931.00 | | 58 931.00 |
8B Suppliers and Related Accounts | 1 544.00 | 1 544.00 | | 1 544.00 |
8D Social Security and Other Social Organizations | 17 704.00 | 17 704.00 | | 17 704.00 |
UT Other financial assets | 95 652.00 | | 95 652.00 | 95 652.00 |
VG Loans with a maturity of up to one year at origin | 58 646.00 | 15 184.00 | 43 462.00 | 58 646.00 |
VS Prepaid expenses | 1 892.00 | 1 892.00 | | 1 892.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 97 544.00 | 1 892.00 | 95 652.00 | 97 544.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 136 825.00 | 93 363.00 | 43 462.00 | 136 825.00 |
