| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 787.00 | 613.00 | 174.00 | 787.00 |
BB Receivables related to investments | 143 812.00 | | 143 812.00 | 143 812.00 |
BJ TOTAL (I) | 313 212.00 | 613.00 | 312 600.00 | 313 212.00 |
BZ Other receivables | 419.00 | | 419.00 | 419.00 |
CF Cash and cash equivalents | 22 808.00 | | 22 808.00 | 22 808.00 |
CJ TOTAL (II) | 23 227.00 | | 23 227.00 | 23 227.00 |
CO Grand total (0 to V) | 336 439.00 | 613.00 | 335 827.00 | 336 439.00 |
CU Other investments | 168 614.00 | | 168 614.00 | 168 614.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 634.00 | 1 634.00 | | 1 634.00 |
DD Legal reserve (1) | 163.00 | 163.00 | | 163.00 |
DH Retained earnings | 46 213.00 | 3 674.00 | | 46 213.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 290.00 | 42 539.00 | | 39 290.00 |
DL TOTAL (I) | 87 301.00 | 48 011.00 | | 87 301.00 |
DU Loans and Debts from Credit Institutions (3) | 107 564.00 | 125 966.00 | | 107 564.00 |
DV Miscellaneous Loans and Financial Debts (4) | 132 560.00 | 80 634.00 | | 132 560.00 |
DX Trade payables and related accounts | 2 430.00 | 3 863.00 | | 2 430.00 |
DY Tax and social security liabilities | 5 973.00 | 3 692.00 | | 5 973.00 |
EC TOTAL (IV) | 248 526.00 | 214 155.00 | | 248 526.00 |
EE Grand total (I to V) | 335 827.00 | 262 166.00 | | 335 827.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 46 800.00 | | 46 800.00 | 46 800.00 |
FJ Net sales | 46 800.00 | | 46 800.00 | 46 800.00 |
FN Capitalized production | | | 4 800.00 | |
FR Total operating income (I) | | | 51 600.00 | |
FW Other purchases and external expenses | | | 9 439.00 | |
FX Taxes, duties, and similar payments | | | 1 044.00 | |
FY Salaries and Wages | | | 16 346.00 | |
FZ Social Security Contributions | | | 6 136.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 262.00 | |
GE Other Expenses | | | 79.00 | |
GF Total Operating Expenses (II) | | | 33 305.00 | |
GG - OPERATING RESULT (I - II) | | | 18 295.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 24 420.00 | |
GL Other interest and similar income | | | 1 097.00 | |
GP Total financial income (V) | | | 25 517.00 | |
GR Interest and similar expenses | | | 2 060.00 | |
GU Total financial expenses (VI) | | | 2 060.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 23 457.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 752.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 462.00 | | | 2 462.00 |
HL TOTAL REVENUE (I + III + V + VII) | 77 117.00 | 92 147.00 | | 77 117.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 828.00 | 49 608.00 | | 37 828.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 290.00 | 42 539.00 | | 39 290.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 350.00 | 262.00 | | 350.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 350.00 | 262.00 | | 350.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 132 560.00 | 132 560.00 | | 132 560.00 |
8B Suppliers and Related Accounts | 2 430.00 | 2 430.00 | | 2 430.00 |
8D Social Security and Other Social Organizations | 5 973.00 | 5 973.00 | | 5 973.00 |
UT Other financial assets | 143 812.00 | | 143 812.00 | 143 812.00 |
VG Loans with a maturity of up to one year at origin | 107 564.00 | 20 538.00 | 87 026.00 | 107 564.00 |
VS Prepaid expenses | 419.00 | 419.00 | | 419.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 144 230.00 | 419.00 | 143 812.00 | 144 230.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 248 526.00 | 161 500.00 | 87 026.00 | 248 526.00 |
