| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 3 048.00 | | 3 048.00 | 3 048.00 |
AP Buildings | 43 525.00 | 43 525.00 | | 43 525.00 |
AT Other tangible assets | 151 400.00 | 91 447.00 | 59 953.00 | 151 400.00 |
BJ TOTAL (I) | 197 974.00 | 134 972.00 | 63 002.00 | 197 974.00 |
BX Customers and related accounts | 2 734.00 | | 2 734.00 | 2 734.00 |
CD Marketable securities | 15.00 | | 15.00 | 15.00 |
CF Cash and cash equivalents | 89 887.00 | | 89 887.00 | 89 887.00 |
CJ TOTAL (II) | 92 636.00 | | 92 636.00 | 92 636.00 |
CO Grand total (0 to V) | 290 611.00 | 134 972.00 | 155 639.00 | 290 611.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 734.00 | 45 734.00 | | 45 734.00 |
DD Legal reserve (1) | 4 573.00 | 4 573.00 | | 4 573.00 |
DG Other reserves | | 607 315.00 | | |
DH Retained earnings | 2.00 | 61 783.00 | | 2.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 63 927.00 | 102 029.00 | | 63 927.00 |
DL TOTAL (I) | 114 238.00 | 821 437.00 | | 114 238.00 |
DU Loans and Debts from Credit Institutions (3) | 277.00 | 11.00 | | 277.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 834.00 | 24 023.00 | | 25 834.00 |
DX Trade payables and related accounts | 6 900.00 | 6 870.00 | | 6 900.00 |
DY Tax and social security liabilities | 3 844.00 | 2 678.00 | | 3 844.00 |
EA Other liabilities | 4 544.00 | 4 167.00 | | 4 544.00 |
EC TOTAL (IV) | 41 400.00 | 37 749.00 | | 41 400.00 |
EE Grand total (I to V) | 155 639.00 | 859 186.00 | | 155 639.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 112 096.00 | | 112 096.00 | 112 096.00 |
FJ Net sales | 112 096.00 | | 112 096.00 | 112 096.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 230.00 | |
FR Total operating income (I) | | | 112 326.00 | |
FW Other purchases and external expenses | | | 8 779.00 | |
FX Taxes, duties, and similar payments | | | 11 954.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 992.00 | |
GF Total Operating Expenses (II) | | | 30 726.00 | |
GG - OPERATING RESULT (I - II) | | | 81 600.00 | |
GL Other interest and similar income | | | | |
GO Net income from sales of marketable securities | | | 304.00 | |
GP Total financial income (V) | | | 304.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 304.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 81 905.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 17 978.00 | 16 867.00 | | 17 978.00 |
HL TOTAL REVENUE (I + III + V + VII) | 112 631.00 | 151 141.00 | | 112 631.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 48 704.00 | 49 112.00 | | 48 704.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 63 927.00 | 102 029.00 | | 63 927.00 |
| |
| 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 | 197 975.00 | | | 197 975.00 |
I4 DECREASES Grand Total | | | 197 975.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 197 975.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 197 975.00 | | | 197 975.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 124 980.00 | 9 992.00 | | 124 980.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 124 980.00 | 9 992.00 | | 124 980.00 |
| |
| 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 | 25 834.00 | 25 834.00 | | 25 834.00 |
8B Suppliers and Related Accounts | 6 901.00 | 6 901.00 | | 6 901.00 |
8D Social Security and Other Social Organizations | 3 844.00 | 3 844.00 | | 3 844.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 545.00 | 4 545.00 | | 4 545.00 |
VG Loans with a maturity of up to one year at origin | 277.00 | 277.00 | | 277.00 |
VS Prepaid expenses | 2 734.00 | 2 734.00 | | 2 734.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 734.00 | 2 734.00 | | 2 734.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 401.00 | 41 401.00 | | 41 401.00 |
