| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | 1.00 | | |
AJ Other Intangible Assets | | 1.00 | | |
BJ TOTAL (I) | 323 600.00 | | 323 600.00 | 323 600.00 |
BZ Other receivables | 417.00 | | 417.00 | 417.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 417.00 | | 417.00 | 417.00 |
CO Grand total (0 to V) | 324 017.00 | | 324 017.00 | 324 017.00 |
CU Other investments | 323 600.00 | | 323 600.00 | 323 600.00 |
CX Development or Research and Development Expenses | | 1.00 | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 8 423.00 | | | 8 423.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 111.00 | 8 523.00 | | 39 111.00 |
DL TOTAL (I) | 48 634.00 | 9 523.00 | | 48 634.00 |
DU Loans and Debts from Credit Institutions (3) | 103 128.00 | 122 058.00 | | 103 128.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 923.00 | 35 923.00 | | 35 923.00 |
DX Trade payables and related accounts | 2 503.00 | 816.00 | | 2 503.00 |
DY Tax and social security liabilities | 9 029.00 | 2 938.00 | | 9 029.00 |
EA Other liabilities | 124 800.00 | | | 124 800.00 |
EC TOTAL (IV) | 275 383.00 | 161 735.00 | | 275 383.00 |
EE Grand total (I to V) | 324 017.00 | 171 258.00 | | 324 017.00 |
EG Accrued income and payables due within one year | 192 298.00 | 59 166.00 | | 192 298.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 397.00 | 10.00 | | 397.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 833.00 | | 60 833.00 | 60 833.00 |
FJ Net sales | 60 833.00 | | 60 833.00 | 60 833.00 |
FR Total operating income (I) | | | 60 833.00 | |
FW Other purchases and external expenses | | | 11 592.00 | |
GF Total Operating Expenses (II) | | | 11 592.00 | |
GG - OPERATING RESULT (I - II) | | | 49 241.00 | |
GR Interest and similar expenses | | | 1 804.00 | |
GU Total financial expenses (VI) | | | 1 804.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 804.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 438.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 36.00 | | |
HH Total exceptional expenses (VIII) | | 36.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -36.00 | | |
HK Income tax | 8 327.00 | 1 510.00 | | 8 327.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 833.00 | 28 667.00 | | 60 833.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 723.00 | 20 143.00 | | 21 723.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 111.00 | 8 523.00 | | 39 111.00 |
| |
| 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 | 170 000.00 | | 153 600.00 | 170 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 323 600.00 | |
I4 DECREASES Grand Total | | | 323 600.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 170 000.00 | | 153 600.00 | 170 000.00 |
| |
| 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 | 2 503.00 | 2 503.00 | | 2 503.00 |
8E Income Taxes | 8 327.00 | 8 327.00 | | 8 327.00 |
8K Other liabilities (including liabilities related to repo transactions) | 124 800.00 | 124 800.00 | | 124 800.00 |
VB VAT | 417.00 | 417.00 | | 417.00 |
VG Loans with a maturity of up to one year at origin | 397.00 | 397.00 | | 397.00 |
VH Loans with a maturity of more than one year at origin | 102 731.00 | 19 646.00 | 81 331.00 | 102 731.00 |
VI Group and Associates | 35 923.00 | 35 923.00 | | 35 923.00 |
VK Loans repaid during the year | 19 156.00 | | | 19 156.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 417.00 | 417.00 | | 417.00 |
VW VAT | 702.00 | 702.00 | | 702.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 275 383.00 | 192 298.00 | 81 331.00 | 275 383.00 |
