| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 78 348.00 | 78 348.00 | | 78 348.00 |
BH Other financial assets | 47 918.00 | | 47 918.00 | 47 918.00 |
BJ TOTAL (I) | 987 820.00 | 78 348.00 | 909 472.00 | 987 820.00 |
BX Customers and related accounts | 37 229.00 | | 37 229.00 | 37 229.00 |
BZ Other receivables | 8 873 463.00 | | 8 873 463.00 | 8 873 463.00 |
CF Cash and cash equivalents | 74 849.00 | | 74 849.00 | 74 849.00 |
CJ TOTAL (II) | 8 985 541.00 | | 8 985 541.00 | 8 985 541.00 |
CO Grand total (0 to V) | 9 973 362.00 | 78 348.00 | 9 895 014.00 | 9 973 362.00 |
CU Other investments | 861 553.00 | | 861 553.00 | 861 553.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 47 627.00 | | | 47 627.00 |
DD Legal reserve (1) | 4 763.00 | | | 4 763.00 |
DG Other reserves | 8 566 206.00 | | | 8 566 206.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 237.00 | | | 32 237.00 |
DL TOTAL (I) | 8 650 834.00 | | | 8 650 834.00 |
DU Loans and Debts from Credit Institutions (3) | 5 437.00 | | | 5 437.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 225 464.00 | | | 1 225 464.00 |
DX Trade payables and related accounts | 1 140.00 | | | 1 140.00 |
DY Tax and social security liabilities | 11 967.00 | | | 11 967.00 |
EA Other liabilities | 169.00 | | | 169.00 |
EC TOTAL (IV) | 1 244 179.00 | | | 1 244 179.00 |
EE Grand total (I to V) | 9 895 014.00 | | | 9 895 014.00 |
EG Accrued income and payables due within one year | 1 244 179.00 | | | 1 244 179.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 5 437.00 | | | 5 437.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 89 729.00 | | 89 729.00 | 89 729.00 |
FJ Net sales | 89 729.00 | | 89 729.00 | 89 729.00 |
FR Total operating income (I) | | | 89 729.00 | |
FW Other purchases and external expenses | | | 38 168.00 | |
FX Taxes, duties, and similar payments | | | 3 337.00 | |
FY Salaries and Wages | | | 50 000.00 | |
FZ Social Security Contributions | | | 49 415.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 140 922.00 | |
GG - OPERATING RESULT (I - II) | | | -51 193.00 | |
GL Other interest and similar income | | | 102 854.00 | |
GP Total financial income (V) | | | 102 854.00 | |
GR Interest and similar expenses | | | 10 787.00 | |
GU Total financial expenses (VI) | | | 10 787.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 92 067.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 874.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 49 415.00 | | | 49 415.00 |
HE Exceptional expenses on management operations | 1 327.00 | | | 1 327.00 |
HH Total exceptional expenses (VIII) | 1 327.00 | | | 1 327.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 327.00 | | | -1 327.00 |
HK Income tax | 7 310.00 | | | 7 310.00 |
HL TOTAL REVENUE (I + III + V + VII) | 192 584.00 | | | 192 584.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 160 347.00 | | | 160 347.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 237.00 | | | 32 237.00 |
| |
| 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 | 987 821.00 | | | 987 821.00 |
I3 DECREASES Total Financial Fixed Assets | | | 909 472.00 | |
I4 DECREASES Grand Total | | | 987 821.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 78 349.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 78 349.00 | | | 78 349.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 909 472.00 | | | 909 472.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 78 349.00 | | | 78 349.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 78 349.00 | | | 78 349.00 |
| |
| 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 | 1 140.00 | 1 140.00 | | 1 140.00 |
8D Social Security and Other Social Organizations | 11 967.00 | 11 967.00 | | 11 967.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 225 635.00 | 1 225 635.00 | | 1 225 635.00 |
UT Other financial assets | 47 919.00 | | 47 919.00 | 47 919.00 |
UX Other trade receivables | 37 229.00 | 37 229.00 | | 37 229.00 |
VG Loans with a maturity of up to one year at origin | 5 438.00 | 5 438.00 | | 5 438.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 873 463.00 | 8 873 463.00 | | 8 873 463.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 958 611.00 | 8 910 692.00 | 47 919.00 | 8 958 611.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 244 180.00 | 1 244 180.00 | | 1 244 180.00 |
