| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 46.00 | | 46.00 | 46.00 |
BJ TOTAL (I) | 1 125 815.00 | | 1 125 815.00 | 1 125 815.00 |
BZ Other receivables | 28 085.00 | | 28 085.00 | 28 085.00 |
CF Cash and cash equivalents | 66 827.00 | | 66 827.00 | 66 827.00 |
CJ TOTAL (II) | 94 912.00 | | 94 912.00 | 94 912.00 |
CO Grand total (0 to V) | 1 220 727.00 | | 1 220 727.00 | 1 220 727.00 |
CU Other investments | 1 125 769.00 | | 1 125 769.00 | 1 125 769.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 220 000.00 | 220 000.00 | | 220 000.00 |
DD Legal reserve (1) | 7 829.00 | 5 051.00 | | 7 829.00 |
DG Other reserves | 794 427.00 | 761 643.00 | | 794 427.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 57 753.00 | 55 563.00 | | 57 753.00 |
DK Regulated provisions | 19 769.00 | 19 769.00 | | 19 769.00 |
DL TOTAL (I) | 1 099 779.00 | 1 062 025.00 | | 1 099 779.00 |
DU Loans and Debts from Credit Institutions (3) | | 36 433.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 102 399.00 | 50 443.00 | | 102 399.00 |
DX Trade payables and related accounts | 4 202.00 | 2 368.00 | | 4 202.00 |
DY Tax and social security liabilities | 14 347.00 | 3 273.00 | | 14 347.00 |
EC TOTAL (IV) | 120 948.00 | 92 517.00 | | 120 948.00 |
EE Grand total (I to V) | 1 220 727.00 | 1 154 542.00 | | 1 220 727.00 |
EG Accrued income and payables due within one year | 120 948.00 | 92 517.00 | | 120 948.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 80 000.00 | | 80 000.00 | 80 000.00 |
FJ Net sales | 80 000.00 | | 80 000.00 | 80 000.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 80 004.00 | |
FW Other purchases and external expenses | | | 11 000.00 | |
FY Salaries and Wages | | | 130 028.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 141 028.00 | |
GG - OPERATING RESULT (I - II) | | | -61 024.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 120 000.00 | |
GP Total financial income (V) | | | 120 000.00 | |
GR Interest and similar expenses | | | 1 223.00 | |
GU Total financial expenses (VI) | | | 1 223.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 118 777.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 753.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 9 800.00 | | |
HH Total exceptional expenses (VIII) | | 9 800.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -9 800.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 200 004.00 | 200 004.00 | | 200 004.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 142 251.00 | 144 441.00 | | 142 251.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 57 753.00 | 55 563.00 | | 57 753.00 |
| |
| 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 | 1 113 315.00 | | 12 500.00 | 1 113 315.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 125 815.00 | |
I4 DECREASES Grand Total | | | 1 125 815.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 113 315.00 | | 12 500.00 | 1 113 315.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 19 769.00 | | | 19 769.00 |
7C Grand total | 19 769.00 | | | 19 769.00 |
| |
| 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 | 4 202.00 | 4 202.00 | | 4 202.00 |
8D Social Security and Other Social Organizations | 11 070.00 | 11 070.00 | | 11 070.00 |
VB VAT | 676.00 | 676.00 | | 676.00 |
VC Group and associates | 27 408.00 | 27 408.00 | | 27 408.00 |
VI Group and Associates | 102 399.00 | 102 399.00 | | 102 399.00 |
VK Loans repaid during the year | 36 259.00 | | | 36 259.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 940.00 | 1 940.00 | | 1 940.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 085.00 | 28 085.00 | | 28 085.00 |
VW VAT | 1 337.00 | 1 337.00 | | 1 337.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 120 948.00 | 120 948.00 | | 120 948.00 |
