| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 206.00 | 307.00 | 899.00 | 1 206.00 |
BB Receivables related to investments | 6 303.00 | | 6 303.00 | 6 303.00 |
BH Other financial assets | 117.00 | | 117.00 | 117.00 |
BJ TOTAL (I) | 327 650.00 | 25 307.00 | 302 343.00 | 327 650.00 |
BX Customers and related accounts | 16 566.00 | | 16 566.00 | 16 566.00 |
BZ Other receivables | 470.00 | | 470.00 | 470.00 |
CF Cash and cash equivalents | 22 077.00 | | 22 077.00 | 22 077.00 |
CH Prepaid expenses | 6 286.00 | | 6 286.00 | 6 286.00 |
CJ TOTAL (II) | 45 398.00 | | 45 398.00 | 45 398.00 |
CO Grand total (0 to V) | 373 048.00 | 25 307.00 | 347 742.00 | 373 048.00 |
CP Shares due in less than one year | 7 428.00 | | | 7 428.00 |
CU Other investments | 320 024.00 | 25 000.00 | 295 024.00 | 320 024.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | -2 969.00 | -3 000.00 | | -2 969.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 731.00 | 31.00 | | 3 731.00 |
DL TOTAL (I) | 22 762.00 | 19 031.00 | | 22 762.00 |
DU Loans and Debts from Credit Institutions (3) | 35.00 | 26.00 | | 35.00 |
DV Miscellaneous Loans and Financial Debts (4) | 290 556.00 | 218 792.00 | | 290 556.00 |
DX Trade payables and related accounts | 7 080.00 | 6 914.00 | | 7 080.00 |
DY Tax and social security liabilities | 26 822.00 | 23 827.00 | | 26 822.00 |
EA Other liabilities | 486.00 | 38 909.00 | | 486.00 |
EC TOTAL (IV) | 324 980.00 | 288 467.00 | | 324 980.00 |
EE Grand total (I to V) | 347 742.00 | 307 498.00 | | 347 742.00 |
EG Accrued income and payables due within one year | 324 980.00 | 288 467.00 | | 324 980.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FD Production sold - goods | | | 165 255.00 | |
FJ Net sales | | | 165 255.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 165 256.00 | |
FS Purchases of goods (including customs duties) | | | | |
FW Other purchases and external expenses | | | 5 800.00 | |
FX Taxes, duties, and similar payments | | | 674.00 | |
FY Salaries and Wages | | | 151 218.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 307.00 | |
GE Other Expenses | | | 13.00 | |
GF Total Operating Expenses (II) | | | 158 011.00 | |
GG - OPERATING RESULT (I - II) | | | 7 244.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 90.00 | |
GP Total financial income (V) | | | 90.00 | |
GR Interest and similar expenses | | | 2 980.00 | |
GU Total financial expenses (VI) | | | 2 980.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 890.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 354.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 623.00 | | | 623.00 |
HL TOTAL REVENUE (I + III + V + VII) | 165 345.00 | 138 455.00 | | 165 345.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 161 614.00 | 138 425.00 | | 161 614.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 731.00 | 31.00 | | 3 731.00 |
| |
| 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 | 90 117.00 | | 1 206.00 | 90 117.00 |
I3 DECREASES Total Financial Fixed Assets | | | 90 117.00 | |
I4 DECREASES Grand Total | | | 91 323.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 206.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 206.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 90 117.00 | | | 90 117.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 25 000.00 | | | 25 000.00 |
7C Grand total | 25 000.00 | | | 25 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 7 080.00 | 7 080.00 | | 7 080.00 |
8D Social Security and Other Social Organizations | 17 185.00 | 17 185.00 | | 17 185.00 |
8E Income Taxes | 623.00 | 623.00 | | 623.00 |
8K Other liabilities (including liabilities related to repo transactions) | 486.00 | 486.00 | | 486.00 |
UL Receivables related to investments | 6 303.00 | | 6 303.00 | 6 303.00 |
UT Other financial assets | 117.00 | | 117.00 | 117.00 |
UX Other trade receivables | 16 566.00 | 16 566.00 | | 16 566.00 |
VB VAT | 470.00 | 470.00 | | 470.00 |
VH Loans with a maturity of more than one year at origin | 35.00 | 35.00 | | 35.00 |
VI Group and Associates | 290 556.00 | 290 556.00 | | 290 556.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 588.00 | 3 588.00 | | 3 588.00 |
VS Prepaid expenses | 6 286.00 | 6 286.00 | | 6 286.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 742.00 | 23 322.00 | 6 420.00 | 29 742.00 |
VW VAT | 5 426.00 | 5 426.00 | | 5 426.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 324 980.00 | 324 980.00 | | 324 980.00 |
