| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 21 596.00 | 6 220.00 | 15 376.00 | 21 596.00 |
BB Receivables related to investments | 13 933.00 | | 13 933.00 | 13 933.00 |
BJ TOTAL (I) | 1 551 596.00 | 6 220.00 | 1 545 376.00 | 1 551 596.00 |
BX Customers and related accounts | 226 800.00 | | 226 800.00 | 226 800.00 |
BZ Other receivables | 1 811 159.00 | | 1 811 159.00 | 1 811 159.00 |
CF Cash and cash equivalents | 1 521.00 | | 1 521.00 | 1 521.00 |
CJ TOTAL (II) | 2 039 480.00 | | 2 039 480.00 | 2 039 480.00 |
CO Grand total (0 to V) | 3 591 076.00 | 6 220.00 | 3 584 856.00 | 3 591 076.00 |
CU Other investments | 1 516 067.00 | | 1 516 067.00 | 1 516 067.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 100 000.00 | 1 100 000.00 | | 1 100 000.00 |
DD Legal reserve (1) | 9 693.00 | 9 393.00 | | 9 693.00 |
DH Retained earnings | 18 002.00 | 12 463.00 | | 18 002.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 560.00 | 5 839.00 | | 47 560.00 |
DL TOTAL (I) | 1 175 255.00 | 1 127 695.00 | | 1 175 255.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 310 103.00 | 1 548 767.00 | | 2 310 103.00 |
DX Trade payables and related accounts | 3 030.00 | 2 568.00 | | 3 030.00 |
DY Tax and social security liabilities | 96 469.00 | 40 179.00 | | 96 469.00 |
EA Other liabilities | | 60 000.00 | | |
EC TOTAL (IV) | 2 409 602.00 | 1 651 514.00 | | 2 409 602.00 |
EE Grand total (I to V) | 3 584 857.00 | 2 779 209.00 | | 3 584 857.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 241 000.00 | | 241 000.00 | 241 000.00 |
FJ Net sales | 241 000.00 | | 241 000.00 | 241 000.00 |
FQ Other income | | | 637.00 | |
FR Total operating income (I) | | | 241 637.00 | |
FW Other purchases and external expenses | | | 5 286.00 | |
FX Taxes, duties, and similar payments | | | 4 407.00 | |
FY Salaries and Wages | | | 121 969.00 | |
FZ Social Security Contributions | | | 55 848.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 319.00 | |
GE Other Expenses | | | 3 850.00 | |
GF Total Operating Expenses (II) | | | 195 679.00 | |
GG - OPERATING RESULT (I - II) | | | 45 958.00 | |
GL Other interest and similar income | | | 1 628.00 | |
GP Total financial income (V) | | | 1 628.00 | |
GR Interest and similar expenses | | | 16.00 | |
GU Total financial expenses (VI) | | | 16.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 612.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 570.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | 4 910.00 | | 1.00 |
HD Total exceptional income (VII) | 1.00 | 4 910.00 | | 1.00 |
HE Exceptional expenses on management operations | 11.00 | 7.00 | | 11.00 |
HH Total exceptional expenses (VIII) | 11.00 | 7.00 | | 11.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10.00 | 4 903.00 | | -10.00 |
HL TOTAL REVENUE (I + III + V + VII) | 243 266.00 | 168 268.00 | | 243 266.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 195 706.00 | 162 430.00 | | 195 706.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 560.00 | 5 838.00 | | 47 560.00 |
| |
| 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 | 1 551 596.00 | | | 1 551 596.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 530 000.00 | |
I4 DECREASES Grand Total | | | 1 551 596.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 596.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 596.00 | | | 21 596.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 530 000.00 | | | 1 530 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 901.00 | 4 319.00 | | 1 901.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 901.00 | 4 319.00 | | 1 901.00 |
| |
| 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 | 3 030.00 | 3 030.00 | | 3 030.00 |
8C Staff and Related Accounts | 23 363.00 | 23 363.00 | | 23 363.00 |
8D Social Security and Other Social Organizations | 32 726.00 | 32 726.00 | | 32 726.00 |
UL Receivables related to investments | 13 933.00 | | 13 933.00 | 13 933.00 |
UX Other trade receivables | 226 800.00 | 226 800.00 | | 226 800.00 |
VB VAT | 10 505.00 | 10 505.00 | | 10 505.00 |
VC Group and associates | 1 724 696.00 | 1 724 696.00 | | 1 724 696.00 |
VI Group and Associates | 2 310 103.00 | 2 310 103.00 | | 2 310 103.00 |
VQ Other Taxes, Duties, and Similar Debts | 655.00 | 655.00 | | 655.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 75 958.00 | 75 958.00 | | 75 958.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 051 892.00 | 2 037 959.00 | 13 933.00 | 2 051 892.00 |
VW VAT | 39 724.00 | 39 724.00 | | 39 724.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 409 601.00 | 2 409 601.00 | | 2 409 601.00 |
