| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 539.00 | 539.00 | | 539.00 |
BB Receivables related to investments | 330 016.00 | | 330 016.00 | 330 016.00 |
BJ TOTAL (I) | 836 546.00 | 539.00 | 836 007.00 | 836 546.00 |
BX Customers and related accounts | 70 200.00 | | 70 200.00 | 70 200.00 |
BZ Other receivables | 200.00 | | 200.00 | 200.00 |
CD Marketable securities | 50.00 | | 50.00 | 50.00 |
CF Cash and cash equivalents | 31 597.00 | | 31 597.00 | 31 597.00 |
CH Prepaid expenses | 12 378.00 | | 12 378.00 | 12 378.00 |
CJ TOTAL (II) | 114 425.00 | | 114 425.00 | 114 425.00 |
CO Grand total (0 to V) | 950 971.00 | 539.00 | 950 432.00 | 950 971.00 |
CP Shares due in less than one year | 330 016.00 | | | 330 016.00 |
CU Other investments | 505 991.00 | | 505 991.00 | 505 991.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 269 700.00 | 136 700.00 | | 269 700.00 |
DH Retained earnings | 208.00 | 85.00 | | 208.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 358 453.00 | 133 123.00 | | 358 453.00 |
DL TOTAL (I) | 639 361.00 | 280 909.00 | | 639 361.00 |
DV Miscellaneous Loans and Financial Debts (4) | 219 191.00 | 333 598.00 | | 219 191.00 |
DX Trade payables and related accounts | 1 458.00 | 1 458.00 | | 1 458.00 |
DY Tax and social security liabilities | 90 422.00 | 55 627.00 | | 90 422.00 |
EC TOTAL (IV) | 311 071.00 | 390 682.00 | | 311 071.00 |
EE Grand total (I to V) | 950 432.00 | 671 591.00 | | 950 432.00 |
EG Accrued income and payables due within one year | 311 071.00 | 390 682.00 | | 311 071.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 185 000.00 | | 185 000.00 | 185 000.00 |
FJ Net sales | 185 000.00 | | 185 000.00 | 185 000.00 |
FO Operating subsidies | | | 1 250.00 | |
FQ Other income | | | 99.00 | |
FR Total operating income (I) | | | 186 349.00 | |
FW Other purchases and external expenses | | | 6 209.00 | |
FX Taxes, duties, and similar payments | | | 7 423.00 | |
FY Salaries and Wages | | | 55 739.00 | |
FZ Social Security Contributions | | | 34 906.00 | |
GF Total Operating Expenses (II) | | | 104 277.00 | |
GG - OPERATING RESULT (I - II) | | | 82 072.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 299 760.00 | |
GL Other interest and similar income | | | 683.00 | |
GP Total financial income (V) | | | 300 443.00 | |
GR Interest and similar expenses | | | 2 778.00 | |
GU Total financial expenses (VI) | | | 2 778.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 297 665.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 379 738.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 34 906.00 | 30 106.00 | | 34 906.00 |
HK Income tax | 21 285.00 | 7 972.00 | | 21 285.00 |
HL TOTAL REVENUE (I + III + V + VII) | 486 792.00 | 236 921.00 | | 486 792.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 128 340.00 | 103 797.00 | | 128 340.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 358 453.00 | 133 123.00 | | 358 453.00 |
| |
| 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 | 558 538.00 | | 372 395.00 | 558 538.00 |
I3 DECREASES Total Financial Fixed Assets | | 94 387.00 | 836 007.00 | |
I4 DECREASES Grand Total | | 94 387.00 | 836 546.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 539.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 539.00 | | | 539.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 557 999.00 | | 372 395.00 | 557 999.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 539.00 | | | 539.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 539.00 | | | 539.00 |
| |
| 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 | 1 458.00 | 1 458.00 | | 1 458.00 |
8C Staff and Related Accounts | 20 000.00 | 20 000.00 | | 20 000.00 |
8D Social Security and Other Social Organizations | 35 500.00 | 35 500.00 | | 35 500.00 |
8E Income Taxes | 13 309.00 | 13 309.00 | | 13 309.00 |
UL Receivables related to investments | 330 016.00 | 330 016.00 | | 330 016.00 |
UX Other trade receivables | 70 200.00 | 70 200.00 | | 70 200.00 |
VB VAT | 200.00 | 200.00 | | 200.00 |
VI Group and Associates | 219 191.00 | 219 191.00 | | 219 191.00 |
VQ Other Taxes, Duties, and Similar Debts | 174.00 | 174.00 | | 174.00 |
VS Prepaid expenses | 12 378.00 | 12 378.00 | | 12 378.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 412 794.00 | 412 794.00 | | 412 794.00 |
VW VAT | 21 439.00 | 21 439.00 | | 21 439.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 311 071.00 | 311 071.00 | | 311 071.00 |
