| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 427 500.00 | | 427 500.00 | 427 500.00 |
AP Buildings | 712 500.00 | 4 263.00 | 708 236.00 | 712 500.00 |
AR Technical installations, industrial equipment and tools | 285 000.00 | 4 919.00 | 280 080.00 | 285 000.00 |
BJ TOTAL (I) | 2 446 217.00 | 9 182.00 | 2 437 034.00 | 2 446 217.00 |
BX Customers and related accounts | 15 840.00 | | 15 840.00 | 15 840.00 |
BZ Other receivables | 9 203.00 | | 9 203.00 | 9 203.00 |
CF Cash and cash equivalents | 1 366 814.00 | | 1 366 814.00 | 1 366 814.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 391 857.00 | | 1 391 857.00 | 1 391 857.00 |
CO Grand total (0 to V) | 3 838 074.00 | 9 182.00 | 3 828 892.00 | 3 838 074.00 |
CU Other investments | 1 021 217.00 | | 1 021 217.00 | 1 021 217.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 041 000.00 | 1 041 000.00 | | 1 041 000.00 |
DD Legal reserve (1) | 104 100.00 | 38 107.00 | | 104 100.00 |
DG Other reserves | 62 822.00 | 63 766.00 | | 62 822.00 |
DH Retained earnings | | -900 000.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 010 796.00 | 965 049.00 | | 1 010 796.00 |
DK Regulated provisions | 112 250.00 | 112 250.00 | | 112 250.00 |
DL TOTAL (I) | 2 330 969.00 | 1 320 173.00 | | 2 330 969.00 |
DU Loans and Debts from Credit Institutions (3) | 989 848.00 | | | 989 848.00 |
DV Miscellaneous Loans and Financial Debts (4) | 501 496.00 | | | 501 496.00 |
DW Advances and down payments received on current orders | 300.00 | | | 300.00 |
DX Trade payables and related accounts | 3 000.00 | 3 000.00 | | 3 000.00 |
DY Tax and social security liabilities | 2 186.00 | 12 825.00 | | 2 186.00 |
EA Other liabilities | 1 091.00 | 2 080.00 | | 1 091.00 |
EC TOTAL (IV) | 1 497 922.00 | 17 905.00 | | 1 497 922.00 |
EE Grand total (I to V) | 3 828 892.00 | 1 338 079.00 | | 3 828 892.00 |
EI Including equity loans | 501 496.00 | | | 501 496.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 37 154.00 | | 37 154.00 | 37 154.00 |
FJ Net sales | 37 154.00 | | 37 154.00 | 37 154.00 |
FR Total operating income (I) | | | 37 155.00 | |
FW Other purchases and external expenses | | | 119 636.00 | |
FX Taxes, duties, and similar payments | | | 2 003.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 182.00 | |
GF Total Operating Expenses (II) | | | 130 823.00 | |
GG - OPERATING RESULT (I - II) | | | -93 667.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 104 882.00 | |
GL Other interest and similar income | | | 3 073.00 | |
GP Total financial income (V) | | | 1 107 956.00 | |
GR Interest and similar expenses | | | 3 491.00 | |
GU Total financial expenses (VI) | | | 3 491.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 104 464.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 010 796.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 18 590.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 145 111.00 | 1 001 700.00 | | 1 145 111.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 134 314.00 | 36 650.00 | | 134 314.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 010 796.00 | 965 049.00 | | 1 010 796.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 9 183.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 9 183.00 | | |
| |
| 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 | 3 000.00 | 3 000.00 | | 3 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 092.00 | 1 092.00 | | 1 092.00 |
UX Other trade receivables | 15 840.00 | 15 840.00 | | 15 840.00 |
VB VAT | 500.00 | 500.00 | | 500.00 |
VH Loans with a maturity of more than one year at origin | 989 848.00 | 66 483.00 | 253 097.00 | 989 848.00 |
VI Group and Associates | 501 497.00 | 501 497.00 | | 501 497.00 |
VM Income taxes | 8 703.00 | 8 703.00 | | 8 703.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 043.00 | 25 043.00 | | 25 043.00 |
VW VAT | 2 186.00 | 2 186.00 | | 2 186.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 497 623.00 | 574 258.00 | 253 097.00 | 1 497 623.00 |
