| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 1 002 261.00 | 254 513.00 | 747 748.00 | 1 002 261.00 |
AT Other tangible assets | 2 434.00 | 753.00 | 1 681.00 | 2 434.00 |
BJ TOTAL (I) | 1 004 695.00 | 255 266.00 | 749 429.00 | 1 004 695.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 426.00 | | 426.00 | 426.00 |
CD Marketable securities | 285 969.00 | | 285 969.00 | 285 969.00 |
CF Cash and cash equivalents | 185 753.00 | | 185 753.00 | 185 753.00 |
CH Prepaid expenses | 1 792.00 | | 1 792.00 | 1 792.00 |
CJ TOTAL (II) | 473 940.00 | | 473 940.00 | 473 940.00 |
CO Grand total (0 to V) | 1 478 635.00 | 255 266.00 | 1 223 369.00 | 1 478 635.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 21 500.00 | 21 500.00 | | 21 500.00 |
DD Legal reserve (1) | 2 150.00 | 2 150.00 | | 2 150.00 |
DG Other reserves | 1 083 392.00 | 1 083 392.00 | | 1 083 392.00 |
DH Retained earnings | 91 308.00 | 86 221.00 | | 91 308.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 728.00 | 5 087.00 | | 4 728.00 |
DL TOTAL (I) | 1 203 077.00 | 1 198 350.00 | | 1 203 077.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 364.00 | 13 176.00 | | 12 364.00 |
DX Trade payables and related accounts | 4 876.00 | 3 167.00 | | 4 876.00 |
DY Tax and social security liabilities | 3 052.00 | 4 824.00 | | 3 052.00 |
EC TOTAL (IV) | 20 292.00 | 21 167.00 | | 20 292.00 |
EE Grand total (I to V) | 1 223 369.00 | 1 219 517.00 | | 1 223 369.00 |
EI Including equity loans | 12 364.00 | | | 12 364.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 54 977.00 | | 54 977.00 | 54 977.00 |
FJ Net sales | 54 977.00 | | 54 977.00 | 54 977.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 683.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 61 661.00 | |
FW Other purchases and external expenses | | | 13 251.00 | |
FX Taxes, duties, and similar payments | | | 3 868.00 | |
FY Salaries and Wages | | | 3 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 29 627.00 | |
GE Other Expenses | | | 6 683.00 | |
GF Total Operating Expenses (II) | | | 56 428.00 | |
GG - OPERATING RESULT (I - II) | | | 5 232.00 | |
GL Other interest and similar income | | | 401.00 | |
GP Total financial income (V) | | | 401.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 401.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 634.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 906.00 | 464.00 | | 906.00 |
HL TOTAL REVENUE (I + III + V + VII) | 62 062.00 | 56 137.00 | | 62 062.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 334.00 | 51 050.00 | | 57 334.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 728.00 | 5 087.00 | | 4 728.00 |
| |
| 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 | 1 004 695.00 | | | 1 004 695.00 |
I4 DECREASES Grand Total | | | 1 004 695.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 004 695.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 004 695.00 | | | 1 004 695.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 225 640.00 | 29 627.00 | | 225 640.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 225 639.00 | 29 627.00 | | 225 639.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 6 683.00 | | 6 683.00 | 6 683.00 |
7B Total provisions for depreciation | 6 683.00 | | 6 683.00 | 6 683.00 |
7C Grand total | 6 683.00 | | 6 683.00 | 6 683.00 |
| |
| 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 | 9 285.00 | | 9 285.00 | 9 285.00 |
8B Suppliers and Related Accounts | 4 876.00 | 4 876.00 | | 4 876.00 |
8E Income Taxes | 906.00 | 906.00 | | 906.00 |
VB VAT | 425.00 | 425.00 | | 425.00 |
VI Group and Associates | 3 079.00 | 3 079.00 | | 3 079.00 |
VQ Other Taxes, Duties, and Similar Debts | 752.00 | 752.00 | | 752.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1.00 | 1.00 | | 1.00 |
VS Prepaid expenses | 1 792.00 | 1 792.00 | | 1 792.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 218.00 | 2 218.00 | | 2 218.00 |
VW VAT | 1 394.00 | 1 394.00 | | 1 394.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 292.00 | 11 007.00 | 9 285.00 | 20 292.00 |
