| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 9 012.00 | 9 012.00 | | 9 012.00 |
BB Receivables related to investments | 977 346.00 | | 977 346.00 | 977 346.00 |
BJ TOTAL (I) | 986 358.00 | 9 012.00 | 977 346.00 | 986 358.00 |
BX Customers and related accounts | 24 671.00 | | 24 671.00 | 24 671.00 |
BZ Other receivables | 9 312 224.00 | | 9 312 224.00 | 9 312 224.00 |
CF Cash and cash equivalents | 2 327 644.00 | | 2 327 644.00 | 2 327 644.00 |
CH Prepaid expenses | 2 412.00 | | 2 412.00 | 2 412.00 |
CJ TOTAL (II) | 11 666 951.00 | | 11 666 951.00 | 11 666 951.00 |
CO Grand total (0 to V) | 12 653 309.00 | 9 012.00 | 12 644 297.00 | 12 653 309.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000 000.00 | 3 000 000.00 | | 3 000 000.00 |
DD Legal reserve (1) | 300 000.00 | 300 000.00 | | 300 000.00 |
DG Other reserves | 5 157 333.00 | 4 316 255.00 | | 5 157 333.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 216 703.00 | 1 141 077.00 | | 1 216 703.00 |
DL TOTAL (I) | 9 674 035.00 | 8 757 332.00 | | 9 674 035.00 |
DU Loans and Debts from Credit Institutions (3) | 2 392 237.00 | 229 430.00 | | 2 392 237.00 |
DV Miscellaneous Loans and Financial Debts (4) | 413 473.00 | 345 094.00 | | 413 473.00 |
DX Trade payables and related accounts | 39 510.00 | 39 712.00 | | 39 510.00 |
DY Tax and social security liabilities | 51 962.00 | 4 327.00 | | 51 962.00 |
DZ Fixed asset liabilities and related accounts | 73 079.00 | 73 078.00 | | 73 079.00 |
EC TOTAL (IV) | 2 970 261.00 | 691 644.00 | | 2 970 261.00 |
EE Grand total (I to V) | 12 644 297.00 | 9 448 977.00 | | 12 644 297.00 |
EG Accrued income and payables due within one year | | 497 556.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 60 000.00 | |
FJ Net sales | | | 60 000.00 | |
FQ Other income | | | 304.00 | |
FR Total operating income (I) | | | 60 304.00 | |
FW Other purchases and external expenses | | | 39 769.00 | |
FX Taxes, duties, and similar payments | | | 552.00 | |
FY Salaries and Wages | | | 25 259.00 | |
FZ Social Security Contributions | | | 10 340.00 | |
GE Other Expenses | | | 13.00 | |
GF Total Operating Expenses (II) | | | 75 933.00 | |
GG - OPERATING RESULT (I - II) | | | -15 629.00 | |
GP Total financial income (V) | | | 1 233 273.00 | |
GU Total financial expenses (VI) | | | 942.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 232 331.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 216 703.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 293 577.00 | 1 222 716.00 | | 1 293 577.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 76 875.00 | 81 640.00 | | 76 875.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 216 703.00 | 1 141 077.00 | | 1 216 703.00 |
| |
| 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 | 986 358.00 | | | 986 358.00 |
I3 DECREASES Total Financial Fixed Assets | | | 977 346.00 | |
I4 DECREASES Grand Total | | | 986 358.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 012.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 012.00 | | | 9 012.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 977 346.00 | | | 977 346.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 012.00 | | | 9 012.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 012.00 | | | 9 012.00 |
| |
| 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 | 39 510.00 | 39 510.00 | | 39 510.00 |
8J Fixed Asset Liabilities and Related Accounts | 73 079.00 | 73 079.00 | | 73 079.00 |
UX Other trade receivables | 12 000.00 | 12 000.00 | | 12 000.00 |
VH Loans with a maturity of more than one year at origin | 2 392 237.00 | 2 233 644.00 | 143 524.00 | 2 392 237.00 |
VI Group and Associates | 413 473.00 | 413 473.00 | | 413 473.00 |
VJ Loans taken out during the year | 2 162 785.00 | | | 2 162 785.00 |
VP Miscellaneous | 9 324 895.00 | 9 324 895.00 | | 9 324 895.00 |
VQ Other Taxes, Duties, and Similar Debts | 51 962.00 | 51 962.00 | | 51 962.00 |
VS Prepaid expenses | 2 412.00 | 2 412.00 | | 2 412.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 339 307.00 | 9 339 307.00 | | 9 339 307.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 970 261.00 | 2 811 668.00 | 143 524.00 | 2 970 261.00 |
