| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 310 000.00 | 81 418.00 | 228 582.00 | 310 000.00 |
AT Other tangible assets | 344 840.00 | 215 129.00 | 129 711.00 | 344 840.00 |
BB Receivables related to investments | 190 752.00 | | 190 752.00 | 190 752.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 2 434 904.00 | 369 807.00 | 2 065 097.00 | 2 434 904.00 |
BZ Other receivables | 3 000.00 | | 3 000.00 | 3 000.00 |
CD Marketable securities | 600 753.00 | | 600 753.00 | 600 753.00 |
CF Cash and cash equivalents | 499 036.00 | | 499 036.00 | 499 036.00 |
CJ TOTAL (II) | 1 102 789.00 | | 1 102 789.00 | 1 102 789.00 |
CO Grand total (0 to V) | 3 537 693.00 | 369 807.00 | 3 167 886.00 | 3 537 693.00 |
CU Other investments | 1 589 283.00 | 73 260.00 | 1 516 023.00 | 1 589 283.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DD Legal reserve (1) | 25 000.00 | 25 000.00 | | 25 000.00 |
DG Other reserves | 2 318 553.00 | 1 766 732.00 | | 2 318 553.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 285 414.00 | 551 821.00 | | 285 414.00 |
DL TOTAL (I) | 2 878 967.00 | 2 593 553.00 | | 2 878 967.00 |
DV Miscellaneous Loans and Financial Debts (4) | 244 145.00 | 262 489.00 | | 244 145.00 |
DX Trade payables and related accounts | 4 200.00 | 2 720.00 | | 4 200.00 |
DY Tax and social security liabilities | 40 575.00 | 34 160.00 | | 40 575.00 |
EC TOTAL (IV) | 288 920.00 | 299 368.00 | | 288 920.00 |
EE Grand total (I to V) | 3 167 886.00 | 2 892 922.00 | | 3 167 886.00 |
EG Accrued income and payables due within one year | 288 920.00 | 299 368.00 | | 288 920.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 364 500.00 | |
FJ Net sales | | | 364 500.00 | |
FQ Other income | | | 48 772.00 | |
FR Total operating income (I) | | | 413 272.00 | |
FW Other purchases and external expenses | | | 110 596.00 | |
FX Taxes, duties, and similar payments | | | 2 667.00 | |
FY Salaries and Wages | | | 60 000.00 | |
FZ Social Security Contributions | | | 51 187.00 | |
GB Operating Expenses - Provisions | | | 56 876.00 | |
GF Total Operating Expenses (II) | | | 281 326.00 | |
GG - OPERATING RESULT (I - II) | | | 131 945.00 | |
GP Total financial income (V) | | | 208 144.00 | |
GU Total financial expenses (VI) | | | 2 500.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 205 644.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 337 590.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 554 093.00 | | |
HH Total exceptional expenses (VIII) | 255.00 | 224 839.00 | | 255.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -255.00 | 329 254.00 | | -255.00 |
HK Income tax | 51 921.00 | 50 420.00 | | 51 921.00 |
HL TOTAL REVENUE (I + III + V + VII) | 621 416.00 | 1 142 977.00 | | 621 416.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 336 002.00 | 591 156.00 | | 336 002.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 285 414.00 | 551 821.00 | | 285 414.00 |
| |
| 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 | 2 322 121.00 | | 139 243.00 | 2 322 121.00 |
I3 DECREASES Total Financial Fixed Assets | | 26 460.00 | 1 780 064.00 | |
I4 DECREASES Grand Total | | 26 460.00 | 2 434 904.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 654 840.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 654 840.00 | | | 654 840.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 667 281.00 | | 139 243.00 | 1 667 281.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 239 671.00 | 56 876.00 | 296 547.00 | 239 671.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 239 671.00 | 56 876.00 | 296 547.00 | 239 671.00 |
