| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 689 920.00 | 117 520.00 | 572 400.00 | 689 920.00 |
BJ TOTAL (I) | 2 841 109.00 | 117 520.00 | 2 723 590.00 | 2 841 109.00 |
BZ Other receivables | 2 010.00 | | 2 010.00 | 2 010.00 |
CH Prepaid expenses | 188 111.00 | | 188 111.00 | 188 111.00 |
CJ TOTAL (II) | 190 121.00 | | 190 121.00 | 190 121.00 |
CO Grand total (0 to V) | 3 031 230.00 | 117 520.00 | 2 913 711.00 | 3 031 230.00 |
CU Other investments | 2 151 189.00 | | 2 151 189.00 | 2 151 189.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 18 000.00 | 18 000.00 | | 18 000.00 |
DD Legal reserve (1) | 1 800.00 | 1 800.00 | | 1 800.00 |
DG Other reserves | 91 648.00 | 314 283.00 | | 91 648.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 783 919.00 | 143 958.00 | | 783 919.00 |
DL TOTAL (I) | 895 366.00 | 478 041.00 | | 895 366.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 795 863.00 | 268 895.00 | | 1 795 863.00 |
DX Trade payables and related accounts | 221 758.00 | 15 998.00 | | 221 758.00 |
DY Tax and social security liabilities | 723.00 | 813.00 | | 723.00 |
EA Other liabilities | | 2 162 037.00 | | |
EC TOTAL (IV) | 2 018 344.00 | 2 447 743.00 | | 2 018 344.00 |
EE Grand total (I to V) | 2 913 711.00 | 2 925 784.00 | | 2 913 711.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 120 486.00 | | 1 120 486.00 | 1 120 486.00 |
FJ Net sales | 1 120 486.00 | | 1 120 486.00 | 1 120 486.00 |
FR Total operating income (I) | | | 1 120 486.00 | |
FW Other purchases and external expenses | | | 703 084.00 | |
FX Taxes, duties, and similar payments | | | 158 328.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 113.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 873 525.00 | |
GG - OPERATING RESULT (I - II) | | | 246 961.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 625 491.00 | |
GP Total financial income (V) | | | 625 491.00 | |
GR Interest and similar expenses | | | 14 760.00 | |
GU Total financial expenses (VI) | | | 14 760.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 610 732.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 857 693.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 73 774.00 | 55 983.00 | | 73 774.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 745 977.00 | 1 085 168.00 | | 1 745 977.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 962 058.00 | 941 210.00 | | 962 058.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 783 919.00 | 143 958.00 | | 783 919.00 |
| |
| 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 | 2 841 109.00 | | | 2 841 109.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 151 189.00 | |
I4 DECREASES Grand Total | | | 2 841 109.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 689 920.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 689 920.00 | | | 689 920.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 151 189.00 | | | 2 151 189.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 105 407.00 | 12 113.00 | | 105 407.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 105 407.00 | 12 113.00 | | 105 407.00 |
| |
| 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 | 279 316.00 | 279 316.00 | | 279 316.00 |
8B Suppliers and Related Accounts | 221 758.00 | 221 758.00 | | 221 758.00 |
VB VAT | 2 010.00 | 2 010.00 | | 2 010.00 |
VI Group and Associates | 1 516 547.00 | 1 516 547.00 | | 1 516 547.00 |
VQ Other Taxes, Duties, and Similar Debts | 723.00 | 723.00 | | 723.00 |
VS Prepaid expenses | 188 111.00 | 188 111.00 | | 188 111.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 190 121.00 | 190 121.00 | | 190 121.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 018 344.00 | 2 018 344.00 | | 2 018 344.00 |
