| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 500.00 | | 500.00 | 500.00 |
BJ TOTAL (I) | 1 054 201.00 | | 1 054 201.00 | 1 054 201.00 |
BX Customers and related accounts | 12 000.00 | | 12 000.00 | 12 000.00 |
BZ Other receivables | 128 071.00 | | 128 071.00 | 128 071.00 |
CF Cash and cash equivalents | 61 963.00 | | 61 963.00 | 61 963.00 |
CH Prepaid expenses | 316.00 | | 316.00 | 316.00 |
CJ TOTAL (II) | 202 350.00 | | 202 350.00 | 202 350.00 |
CO Grand total (0 to V) | 1 256 551.00 | | 1 256 551.00 | 1 256 551.00 |
CU Other investments | 1 053 701.00 | | 1 053 701.00 | 1 053 701.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 220 000.00 | | | 220 000.00 |
DD Legal reserve (1) | 26 000.00 | | | 26 000.00 |
DG Other reserves | 551 248.00 | | | 551 248.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 145 640.00 | | | 145 640.00 |
DK Regulated provisions | 91 465.00 | | | 91 465.00 |
DL TOTAL (I) | 1 034 353.00 | | | 1 034 353.00 |
DU Loans and Debts from Credit Institutions (3) | 108 167.00 | | | 108 167.00 |
DV Miscellaneous Loans and Financial Debts (4) | 53 588.00 | | | 53 588.00 |
DX Trade payables and related accounts | 1 026.00 | | | 1 026.00 |
DY Tax and social security liabilities | 59 418.00 | | | 59 418.00 |
EC TOTAL (IV) | 222 198.00 | | | 222 198.00 |
EE Grand total (I to V) | 1 256 551.00 | | | 1 256 551.00 |
EG Accrued income and payables due within one year | 169 846.00 | | | 169 846.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 186 000.00 | | 185 000.00 | 186 000.00 |
FJ Net sales | 186 000.00 | | 186 000.00 | 186 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 433.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 187 439.00 | |
FW Other purchases and external expenses | | | 23 913.00 | |
FX Taxes, duties, and similar payments | | | 2 833.00 | |
FY Salaries and Wages | | | 86 674.00 | |
FZ Social Security Contributions | | | 33 470.00 | |
GE Other Expenses | | | 818.00 | |
GF Total Operating Expenses (II) | | | 147 708.00 | |
GG - OPERATING RESULT (I - II) | | | 39 731.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 120 000.00 | |
GL Other interest and similar income | | | 839.00 | |
GP Total financial income (V) | | | 120 839.00 | |
GR Interest and similar expenses | | | 2 908.00 | |
GU Total financial expenses (VI) | | | 2 908.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 117 931.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 157 662.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 433.00 | | | 1 433.00 |
HG Exceptional depreciation and provisions | 962.00 | | | 962.00 |
HH Total exceptional expenses (VIII) | 962.00 | | | 962.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -962.00 | | | -962.00 |
HK Income tax | 11 060.00 | | | 11 060.00 |
HL TOTAL REVENUE (I + III + V + VII) | 308 278.00 | | | 308 278.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 162 638.00 | | | 162 638.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 145 640.00 | | | 145 640.00 |
| |
| 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 | 1 054 201.00 | | | 1 054 201.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 054 201.00 | |
I4 DECREASES Grand Total | | | 1 054 201.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 054 201.00 | | | 1 054 201.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 90 503.00 | 962.00 | | 90 503.00 |
7C Grand total | 90 503.00 | 962.00 | | 90 503.00 |
UJ - Exceptional | | 962.00 | | |
| |
| 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 | 1 018.00 | 1 018.00 | | 1 018.00 |
8B Suppliers and Related Accounts | 1 026.00 | 1 026.00 | | 1 026.00 |
8C Staff and Related Accounts | 9 194.00 | 9 194.00 | | 9 194.00 |
8D Social Security and Other Social Organizations | 6 601.00 | 6 601.00 | | 6 601.00 |
8E Income Taxes | 36 390.00 | 36 390.00 | | 36 390.00 |
UT Other financial assets | 500.00 | | 500.00 | 500.00 |
UX Other trade receivables | 12 000.00 | 12 000.00 | | 12 000.00 |
VB VAT | 171.00 | 171.00 | | 171.00 |
VC Group and associates | 127 900.00 | 127 900.00 | | 127 900.00 |
VH Loans with a maturity of more than one year at origin | 108 167.00 | 55 815.00 | 52 351.00 | 108 167.00 |
VI Group and Associates | 52 569.00 | 52 569.00 | | 52 569.00 |
VK Loans repaid during the year | 93 475.00 | | | 93 475.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 386.00 | 1 386.00 | | 1 386.00 |
VS Prepaid expenses | 316.00 | 316.00 | | 316.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 140 887.00 | 140 387.00 | 500.00 | 140 887.00 |
VW VAT | 5 847.00 | 5 847.00 | | 5 847.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 222 198.00 | 169 846.00 | 52 351.00 | 222 198.00 |
