| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 2 400.00 | | 2 400.00 | 2 400.00 |
AP Buildings | 59 100.00 | 9 365.00 | 49 734.00 | 59 100.00 |
AR Technical installations, industrial equipment and tools | 893.00 | 348.00 | 545.00 | 893.00 |
AT Other tangible assets | 207.00 | 119.00 | 87.00 | 207.00 |
BJ TOTAL (I) | 413 851.00 | 9 833.00 | 404 017.00 | 413 851.00 |
BX Customers and related accounts | 2 413.00 | | 2 413.00 | 2 413.00 |
BZ Other receivables | 36 141.00 | | 36 141.00 | 36 141.00 |
CD Marketable securities | 39 600.00 | | 39 600.00 | 39 600.00 |
CF Cash and cash equivalents | 84 643.00 | | 84 643.00 | 84 643.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 162 797.00 | | 162 797.00 | 162 797.00 |
CO Grand total (0 to V) | 576 649.00 | 9 833.00 | 566 815.00 | 576 649.00 |
CS Evaluated investments - equity method | 351 250.00 | | 351 250.00 | 351 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 276 250.00 | 276 250.00 | | 276 250.00 |
DD Legal reserve (1) | 27 625.00 | 27 625.00 | | 27 625.00 |
DG Other reserves | 181 871.00 | 155 134.00 | | 181 871.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 155.00 | 26 737.00 | | 15 155.00 |
DL TOTAL (I) | 500 902.00 | 485 746.00 | | 500 902.00 |
DU Loans and Debts from Credit Institutions (3) | 53 920.00 | 58 191.00 | | 53 920.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 297.00 | 1 638.00 | | 2 297.00 |
DX Trade payables and related accounts | 1 561.00 | 1 584.00 | | 1 561.00 |
DY Tax and social security liabilities | 8 134.00 | 902.00 | | 8 134.00 |
EC TOTAL (IV) | 65 913.00 | 62 316.00 | | 65 913.00 |
EE Grand total (I to V) | 566 815.00 | 548 063.00 | | 566 815.00 |
EG Accrued income and payables due within one year | 16 307.00 | 8 396.00 | | 16 307.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 9 768.00 | |
FJ Net sales | | | 9 768.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 9 768.00 | |
FS Purchases of goods (including customs duties) | | | 5.00 | |
FU Purchases of raw materials and other supplies | | | 5.00 | |
FW Other purchases and external expenses | | | 10 902.00 | |
FX Taxes, duties, and similar payments | | | 391.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 501.00 | |
GF Total Operating Expenses (II) | | | 14 795.00 | |
GG - OPERATING RESULT (I - II) | | | -5 026.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 16 500.00 | |
GL Other interest and similar income | | | 592.00 | |
GP Total financial income (V) | | | 17 092.00 | |
GR Interest and similar expenses | | | 562.00 | |
GU Total financial expenses (VI) | | | 562.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 529.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 503.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 40 000.00 | | | 40 000.00 |
HD Total exceptional income (VII) | 40 000.00 | | | 40 000.00 |
HF Exceptional expenses on capital transactions | 36 347.00 | | | 36 347.00 |
HH Total exceptional expenses (VIII) | 36 347.00 | | | 36 347.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 652.00 | | | 3 652.00 |
HL TOTAL REVENUE (I + III + V + VII) | 66 860.00 | 51 398.00 | | 66 860.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 704.00 | 24 661.00 | | 51 704.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 155.00 | 26 737.00 | | 15 155.00 |
| |
| 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 | 413 851.00 | | 36 673.00 | 413 851.00 |
I3 DECREASES Total Financial Fixed Assets | | | 351 250.00 | |
I4 DECREASES Grand Total | | 36 673.00 | 413 851.00 | |
IY DECREASES Total Tangible Fixed Assets | | 36 673.00 | 62 601.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 62 601.00 | | 36 673.00 | 62 601.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 351 250.00 | | | 351 250.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 658.00 | 3 501.00 | 325.00 | 6 658.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 658.00 | 3 501.00 | 325.00 | 6 658.00 |
| |
| 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 | 1 561.00 | 1 561.00 | | 1 561.00 |
UX Other trade receivables | 2 413.00 | 2 413.00 | | 2 413.00 |
VB VAT | 11 380.00 | 11 380.00 | | 11 380.00 |
VC Group and associates | 24 760.00 | 24 760.00 | | 24 760.00 |
VG Loans with a maturity of up to one year at origin | 53 920.00 | 4 314.00 | 17 693.00 | 53 920.00 |
VI Group and Associates | 2 297.00 | 2 297.00 | | 2 297.00 |
VK Loans repaid during the year | 4 271.00 | | | 4 271.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 554.00 | 38 554.00 | | 38 554.00 |
VW VAT | 8 134.00 | 8 134.00 | | 8 134.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 65 913.00 | 16 307.00 | 17 693.00 | 65 913.00 |
