| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 000.00 | | 3 000.00 | 3 000.00 |
BD Other fixed assets | 1 008.00 | | 1 008.00 | 1 008.00 |
BJ TOTAL (I) | 1 047 729.00 | | 1 047 729.00 | 1 047 729.00 |
BZ Other receivables | 54 265.00 | | 54 265.00 | 54 265.00 |
CF Cash and cash equivalents | 63 494.00 | | 63 494.00 | 63 494.00 |
CH Prepaid expenses | 653.00 | | 653.00 | 653.00 |
CJ TOTAL (II) | 118 413.00 | | 118 413.00 | 118 413.00 |
CO Grand total (0 to V) | 1 166 141.00 | | 1 166 141.00 | 1 166 141.00 |
CS Evaluated investments - equity method | 1 043 721.00 | | 1 043 721.00 | 1 043 721.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 845 000.00 | 845 000.00 | | 845 000.00 |
DD Legal reserve (1) | 21 302.00 | 13 000.00 | | 21 302.00 |
DG Other reserves | 97 754.00 | 24 508.00 | | 97 754.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 166 878.00 | 166 048.00 | | 166 878.00 |
DK Regulated provisions | 6 051.00 | 6 051.00 | | 6 051.00 |
DL TOTAL (I) | 1 136 985.00 | 1 054 607.00 | | 1 136 985.00 |
DV Miscellaneous Loans and Financial Debts (4) | 341.00 | 39 209.00 | | 341.00 |
DX Trade payables and related accounts | 2 857.00 | 2 080.00 | | 2 857.00 |
DY Tax and social security liabilities | 25 958.00 | 13 982.00 | | 25 958.00 |
EC TOTAL (IV) | 29 156.00 | 55 271.00 | | 29 156.00 |
EE Grand total (I to V) | 1 166 141.00 | 1 109 878.00 | | 1 166 141.00 |
EG Accrued income and payables due within one year | 29 156.00 | 55 271.00 | | 29 156.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 90 000.00 | |
FJ Net sales | | | 90 000.00 | |
FO Operating subsidies | | | 1 250.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 342.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 100 593.00 | |
FW Other purchases and external expenses | | | 3 271.00 | |
FX Taxes, duties, and similar payments | | | 5 027.00 | |
FY Salaries and Wages | | | 52 626.00 | |
FZ Social Security Contributions | | | 22 252.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 83 176.00 | |
GG - OPERATING RESULT (I - II) | | | 17 417.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 153 000.00 | |
GL Other interest and similar income | | | 365.00 | |
GP Total financial income (V) | | | 153 365.00 | |
GR Interest and similar expenses | | | 105.00 | |
GU Total financial expenses (VI) | | | 105.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 153 260.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 170 677.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 238.00 | | |
HH Total exceptional expenses (VIII) | | 238.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -238.00 | | |
HK Income tax | 3 799.00 | 2 689.00 | | 3 799.00 |
HL TOTAL REVENUE (I + III + V + VII) | 253 958.00 | 252 412.00 | | 253 958.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 87 080.00 | 86 363.00 | | 87 080.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 166 878.00 | 166 048.00 | | 166 878.00 |
| |
| 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 | 1 044 729.00 | | 3 000.00 | 1 044 729.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 044 729.00 | |
I4 DECREASES Grand Total | | | 1 047 729.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 3 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 044 729.00 | | | 1 044 729.00 |
| |
| 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 | 2 857.00 | 2 857.00 | | 2 857.00 |
8D Social Security and Other Social Organizations | 20 216.00 | 20 216.00 | | 20 216.00 |
8E Income Taxes | 3 799.00 | 3 799.00 | | 3 799.00 |
VB VAT | 476.00 | 476.00 | | 476.00 |
VC Group and associates | 53 789.00 | 53 789.00 | | 53 789.00 |
VI Group and Associates | 341.00 | 341.00 | | 341.00 |
VQ Other Taxes, Duties, and Similar Debts | 445.00 | 445.00 | | 445.00 |
VS Prepaid expenses | 653.00 | 653.00 | | 653.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 919.00 | 54 919.00 | | 54 919.00 |
VW VAT | 1 498.00 | 1 498.00 | | 1 498.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 156.00 | 29 156.00 | | 29 156.00 |
