| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 431.00 | 8 431.00 | | 8 431.00 |
AT Other tangible assets | 17 134.00 | 15 274.00 | 1 860.00 | 17 134.00 |
BJ TOTAL (I) | 665 596.00 | 76 807.00 | 588 788.00 | 665 596.00 |
BZ Other receivables | 1 561.00 | | 1 561.00 | 1 561.00 |
CF Cash and cash equivalents | 10 767.00 | | 10 767.00 | 10 767.00 |
CH Prepaid expenses | 3 341.00 | | 3 341.00 | 3 341.00 |
CJ TOTAL (II) | 15 669.00 | | 15 669.00 | 15 669.00 |
CO Grand total (0 to V) | 681 265.00 | 76 807.00 | 604 458.00 | 681 265.00 |
CU Other investments | 640 030.00 | 53 102.00 | 586 928.00 | 640 030.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 410 000.00 | 410 000.00 | | 410 000.00 |
DD Legal reserve (1) | 16 102.00 | 14 756.00 | | 16 102.00 |
DH Retained earnings | 86 198.00 | 87 610.00 | | 86 198.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 330.00 | 26 934.00 | | 1 330.00 |
DL TOTAL (I) | 513 630.00 | 539 300.00 | | 513 630.00 |
DV Miscellaneous Loans and Financial Debts (4) | 82 036.00 | 41 885.00 | | 82 036.00 |
DX Trade payables and related accounts | 5 161.00 | 5 624.00 | | 5 161.00 |
DY Tax and social security liabilities | 3 630.00 | 17 343.00 | | 3 630.00 |
EC TOTAL (IV) | 90 827.00 | 64 852.00 | | 90 827.00 |
EE Grand total (I to V) | 604 458.00 | 604 152.00 | | 604 458.00 |
EG Accrued income and payables due within one year | 90 827.00 | 64 852.00 | | 90 827.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 187 908.00 | | 187 908.00 | 187 908.00 |
FJ Net sales | 187 908.00 | | 187 908.00 | 187 908.00 |
FR Total operating income (I) | | | 187 908.00 | |
FW Other purchases and external expenses | | | 11 480.00 | |
FX Taxes, duties, and similar payments | | | 978.00 | |
FY Salaries and Wages | | | 112 500.00 | |
FZ Social Security Contributions | | | 59 550.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 391.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 184 903.00 | |
GG - OPERATING RESULT (I - II) | | | 3 005.00 | |
GR Interest and similar expenses | | | 924.00 | |
GU Total financial expenses (VI) | | | 924.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -924.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 081.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 59 550.00 | 62 223.00 | | 59 550.00 |
HA Exceptional income from management transactions | | 19 000.00 | | |
HD Total exceptional income (VII) | | 19 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 19 000.00 | | |
HK Income tax | 751.00 | 1 937.00 | | 751.00 |
HL TOTAL REVENUE (I + III + V + VII) | 187 908.00 | 221 908.00 | | 187 908.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 186 578.00 | 194 974.00 | | 186 578.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 330.00 | 26 934.00 | | 1 330.00 |
| |
| 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 | 663 344.00 | | 2 251.00 | 663 344.00 |
I3 DECREASES Total Financial Fixed Assets | | | 640 030.00 | |
I4 DECREASES Grand Total | | | 665 596.00 | |
IO DECREASES Total including other intangible assets | | | 8 431.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 134.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 431.00 | | | 8 431.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 883.00 | | 2 251.00 | 14 883.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 640 030.00 | | | 640 030.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 314.00 | 391.00 | | 23 314.00 |
PE DEPRECIATION Total including other intangible assets | 8 431.00 | | | 8 431.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 883.00 | 391.00 | | 14 883.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 53 102.00 | | | 53 102.00 |
7C Grand total | 53 102.00 | | | 53 102.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 5 161.00 | 5 161.00 | | 5 161.00 |
VB VAT | 860.00 | 860.00 | | 860.00 |
VI Group and Associates | 82 036.00 | 82 036.00 | | 82 036.00 |
VM Income taxes | 701.00 | 701.00 | | 701.00 |
VQ Other Taxes, Duties, and Similar Debts | 193.00 | 193.00 | | 193.00 |
VS Prepaid expenses | 3 341.00 | 3 341.00 | | 3 341.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 902.00 | 4 902.00 | | 4 902.00 |
VW VAT | 3 437.00 | 3 437.00 | | 3 437.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 90 827.00 | 90 827.00 | | 90 827.00 |
