| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 596.00 | 277.00 | 319.00 | 596.00 |
BJ TOTAL (I) | 257 695.00 | 277.00 | 257 418.00 | 257 695.00 |
BZ Other receivables | 71 360.00 | | 71 360.00 | 71 360.00 |
CF Cash and cash equivalents | 3 641.00 | | 3 641.00 | 3 641.00 |
CJ TOTAL (II) | 75 000.00 | | 75 000.00 | 75 000.00 |
CO Grand total (0 to V) | 332 696.00 | 277.00 | 332 419.00 | 332 696.00 |
CU Other investments | 257 100.00 | | 257 100.00 | 257 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 117 822.00 | 69 503.00 | | 117 822.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 248.00 | 48 319.00 | | 29 248.00 |
DK Regulated provisions | 7 100.00 | 5 806.00 | | 7 100.00 |
DL TOTAL (I) | 165 170.00 | 134 628.00 | | 165 170.00 |
DU Loans and Debts from Credit Institutions (3) | 160 672.00 | 185 168.00 | | 160 672.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 365.00 | 3 538.00 | | 5 365.00 |
DX Trade payables and related accounts | 1 140.00 | 984.00 | | 1 140.00 |
DY Tax and social security liabilities | 72.00 | 1 866.00 | | 72.00 |
EC TOTAL (IV) | 167 249.00 | 191 557.00 | | 167 249.00 |
EE Grand total (I to V) | 332 419.00 | 326 184.00 | | 332 419.00 |
EG Accrued income and payables due within one year | 34 390.00 | 34 075.00 | | 34 390.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 21 362.00 | | 21 362.00 | 21 362.00 |
FJ Net sales | 21 362.00 | | 21 362.00 | 21 362.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 21 363.00 | |
FW Other purchases and external expenses | | | 6 911.00 | |
FZ Social Security Contributions | | | 322.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 199.00 | |
GF Total Operating Expenses (II) | | | 7 432.00 | |
GG - OPERATING RESULT (I - II) | | | 13 931.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 22 170.00 | |
GL Other interest and similar income | | | 8.00 | |
GP Total financial income (V) | | | 22 178.00 | |
GR Interest and similar expenses | | | 4 142.00 | |
GU Total financial expenses (VI) | | | 4 142.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 036.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 967.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 322.00 | 640.00 | | 322.00 |
HG Exceptional depreciation and provisions | 1 294.00 | 1 420.00 | | 1 294.00 |
HH Total exceptional expenses (VIII) | 1 294.00 | 1 420.00 | | 1 294.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 294.00 | -1 420.00 | | -1 294.00 |
HK Income tax | 1 425.00 | 1 945.00 | | 1 425.00 |
HL TOTAL REVENUE (I + III + V + VII) | 43 541.00 | 64 978.00 | | 43 541.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 292.00 | 16 659.00 | | 14 292.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 248.00 | 48 319.00 | | 29 248.00 |
| |
| 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 | 257 695.00 | | | 257 695.00 |
I3 DECREASES Total Financial Fixed Assets | | | 257 100.00 | |
I4 DECREASES Grand Total | | | 257 695.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 596.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 596.00 | | | 596.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 257 100.00 | | | 257 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 78.00 | 199.00 | | 78.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 78.00 | 199.00 | | 78.00 |
| |
| 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 |
8E Income Taxes | 72.00 | 72.00 | | 72.00 |
VB VAT | 358.00 | 358.00 | | 358.00 |
VC Group and associates | 71 001.00 | 71 001.00 | | 71 001.00 |
VG Loans with a maturity of up to one year at origin | 3 190.00 | 3 190.00 | | 3 190.00 |
VH Loans with a maturity of more than one year at origin | 157 481.00 | 24 623.00 | 104 932.00 | 157 481.00 |
VI Group and Associates | 5 365.00 | 5 365.00 | | 5 365.00 |
VK Loans repaid during the year | 24 011.00 | | | 24 011.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 71 360.00 | 71 360.00 | | 71 360.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 167 249.00 | 34 390.00 | 104 932.00 | 167 249.00 |
