| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 133.00 | 133.00 | | 133.00 |
AT Other tangible assets | 558.00 | 217.00 | 340.00 | 558.00 |
BJ TOTAL (I) | 50 690.00 | 350.00 | 50 340.00 | 50 690.00 |
BX Customers and related accounts | 41 107.00 | | 41 107.00 | 41 107.00 |
BZ Other receivables | 12 544.00 | | 12 544.00 | 12 544.00 |
CF Cash and cash equivalents | 2 478.00 | | 2 478.00 | 2 478.00 |
CH Prepaid expenses | 488.00 | | 488.00 | 488.00 |
CJ TOTAL (II) | 56 617.00 | | 56 617.00 | 56 617.00 |
CO Grand total (0 to V) | 107 307.00 | 350.00 | 106 958.00 | 107 307.00 |
CU Other investments | 50 000.00 | | 50 000.00 | 50 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 483.00 | | | 11 483.00 |
DL TOTAL (I) | 21 483.00 | | | 21 483.00 |
DV Miscellaneous Loans and Financial Debts (4) | 58 236.00 | | | 58 236.00 |
DX Trade payables and related accounts | 1 140.00 | | | 1 140.00 |
DY Tax and social security liabilities | 26 098.00 | | | 26 098.00 |
EC TOTAL (IV) | 85 474.00 | | | 85 474.00 |
EE Grand total (I to V) | 106 958.00 | | | 106 958.00 |
EG Accrued income and payables due within one year | 85 474.00 | | | 85 474.00 |
EI Including equity loans | 58 236.00 | | | 58 236.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 34 543.00 | | 34 543.00 | 34 543.00 |
FJ Net sales | 34 543.00 | | 34 543.00 | 34 543.00 |
FR Total operating income (I) | | | 34 543.00 | |
FW Other purchases and external expenses | | | 2 816.00 | |
FX Taxes, duties, and similar payments | | | 429.00 | |
FZ Social Security Contributions | | | 430.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 350.00 | |
GF Total Operating Expenses (II) | | | 4 025.00 | |
GG - OPERATING RESULT (I - II) | | | 30 518.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 518.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 19 035.00 | | | 19 035.00 |
HL TOTAL REVENUE (I + III + V + VII) | 34 543.00 | | | 34 543.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 060.00 | | | 23 060.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 483.00 | | | 11 483.00 |
| |
| 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 | | | 99 690.00 | |
I3 DECREASES Total Financial Fixed Assets | | 49 000.00 | 50 000.00 | |
I4 DECREASES Grand Total | | 49 000.00 | 50 690.00 | |
IO DECREASES Total including other intangible assets | | | 133.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 558.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 133.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 558.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 99 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 350.00 | | |
PE DEPRECIATION Total including other intangible assets | | 133.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 217.00 | | |
| |
| 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 |
8C Staff and Related Accounts | 212.00 | 212.00 | | 212.00 |
8E Income Taxes | 19 035.00 | 19 035.00 | | 19 035.00 |
UX Other trade receivables | 41 107.00 | 41 107.00 | | 41 107.00 |
VB VAT | 648.00 | 648.00 | | 648.00 |
VI Group and Associates | 58 236.00 | 58 236.00 | | 58 236.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 896.00 | 11 896.00 | | 11 896.00 |
VS Prepaid expenses | 488.00 | 488.00 | | 488.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 139.00 | 54 139.00 | | 54 139.00 |
VW VAT | 6 851.00 | 6 851.00 | | 6 851.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 85 474.00 | 85 474.00 | | 85 474.00 |
