| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 13 591.00 | 12 842.00 | 749.00 | 13 591.00 |
BJ TOTAL (I) | 970 738.00 | 12 842.00 | 957 896.00 | 970 738.00 |
BX Customers and related accounts | 3 408.00 | | 3 408.00 | 3 408.00 |
BZ Other receivables | 585 756.00 | | 585 756.00 | 585 756.00 |
CF Cash and cash equivalents | 173 010.00 | | 173 010.00 | 173 010.00 |
CH Prepaid expenses | 1 468.00 | | 1 468.00 | 1 468.00 |
CJ TOTAL (II) | 763 643.00 | | 763 643.00 | 763 643.00 |
CO Grand total (0 to V) | 1 734 382.00 | 12 842.00 | 1 721 540.00 | 1 734 382.00 |
CS Evaluated investments - equity method | 957 147.00 | | 957 147.00 | 957 147.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DG Other reserves | 660 712.00 | | | 660 712.00 |
DH Retained earnings | 486 356.00 | | | 486 356.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 51 939.00 | | | 51 939.00 |
DL TOTAL (I) | 1 204 508.00 | | | 1 204 508.00 |
DV Miscellaneous Loans and Financial Debts (4) | 486 794.00 | | | 486 794.00 |
DX Trade payables and related accounts | 1 185.00 | | | 1 185.00 |
DY Tax and social security liabilities | 29 053.00 | | | 29 053.00 |
EC TOTAL (IV) | 517 032.00 | | | 517 032.00 |
EE Grand total (I to V) | 1 721 540.00 | | | 1 721 540.00 |
EG Accrued income and payables due within one year | 517 032.00 | | | 517 032.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 302 100.00 | |
FJ Net sales | | | 302 100.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 302 101.00 | |
FW Other purchases and external expenses | | | 11 272.00 | |
FX Taxes, duties, and similar payments | | | 648.00 | |
FY Salaries and Wages | | | 107 145.00 | |
FZ Social Security Contributions | | | 70 933.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 966.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 191 968.00 | |
GG - OPERATING RESULT (I - II) | | | 110 133.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 110 134.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 17 500.00 | | | 17 500.00 |
HD Total exceptional income (VII) | 17 500.00 | | | 17 500.00 |
HF Exceptional expenses on capital transactions | 49 813.00 | | | 49 813.00 |
HH Total exceptional expenses (VIII) | 49 813.00 | | | 49 813.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -32 313.00 | | | -32 313.00 |
HK Income tax | 25 882.00 | | | 25 882.00 |
HL TOTAL REVENUE (I + III + V + VII) | 319 602.00 | | | 319 602.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 267 663.00 | | | 267 663.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 51 939.00 | | | 51 939.00 |
| |
| 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 | 1 020 552.00 | | | 1 020 552.00 |
I3 DECREASES Total Financial Fixed Assets | | 49 813.00 | 957 147.00 | |
I4 DECREASES Grand Total | | 49 813.00 | 970 739.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 592.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 592.00 | | | 13 592.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 006 960.00 | | | 1 006 960.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 875.00 | 1 967.00 | | 10 875.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 875.00 | 1 967.00 | | 10 875.00 |
| |
| 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 | 1 185.00 | 1 185.00 | | 1 185.00 |
8C Staff and Related Accounts | 14 483.00 | 14 483.00 | | 14 483.00 |
8E Income Taxes | 9 898.00 | 9 898.00 | | 9 898.00 |
UX Other trade receivables | 3 408.00 | 3 408.00 | | 3 408.00 |
VB VAT | 197.00 | 197.00 | | 197.00 |
VC Group and associates | 585 559.00 | 585 559.00 | | 585 559.00 |
VI Group and Associates | 486 794.00 | 486 794.00 | | 486 794.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 469.00 | 1 469.00 | | 1 469.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 590 633.00 | 590 633.00 | | 590 633.00 |
VW VAT | 4 672.00 | 4 672.00 | | 4 672.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 517 032.00 | 517 032.00 | | 517 032.00 |
