| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 12 662.00 | 8 656.00 | 4 006.00 | 12 662.00 |
BB Receivables related to investments | 1 500 003.00 | | 1 500 003.00 | 1 500 003.00 |
BJ TOTAL (I) | 1 512 665.00 | 8 656.00 | 1 504 009.00 | 1 512 665.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 193 165.00 | | 193 165.00 | 193 165.00 |
CH Prepaid expenses | 1 597.00 | | 1 597.00 | 1 597.00 |
CJ TOTAL (II) | 194 763.00 | | 194 763.00 | 194 763.00 |
CO Grand total (0 to V) | 1 707 428.00 | 8 656.00 | 1 698 772.00 | 1 707 428.00 |
CS Evaluated investments - equity method | | | 5.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 644 233.00 | 635 915.00 | | 644 233.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 284 946.00 | 188 318.00 | | 284 946.00 |
DL TOTAL (I) | 962 180.00 | 857 233.00 | | 962 180.00 |
DU Loans and Debts from Credit Institutions (3) | 330 051.00 | 477 516.00 | | 330 051.00 |
DV Miscellaneous Loans and Financial Debts (4) | 305 036.00 | 257 897.00 | | 305 036.00 |
DX Trade payables and related accounts | 3 213.00 | 2 416.00 | | 3 213.00 |
DY Tax and social security liabilities | 98 292.00 | 35 616.00 | | 98 292.00 |
EC TOTAL (IV) | 736 592.00 | 773 446.00 | | 736 592.00 |
EE Grand total (I to V) | 1 698 772.00 | 1 630 679.00 | | 1 698 772.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 249 999.00 | |
FJ Net sales | | | 249 999.00 | |
FO Operating subsidies | | | 1 250.00 | |
FR Total operating income (I) | | | 251 250.00 | |
FW Other purchases and external expenses | | | 9 886.00 | |
FX Taxes, duties, and similar payments | | | 5 414.00 | |
FY Salaries and Wages | | | 123 087.00 | |
FZ Social Security Contributions | | | 118 211.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 266.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 257 868.00 | |
GG - OPERATING RESULT (I - II) | | | -6 618.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 300 000.00 | |
GP Total financial income (V) | | | 300 000.00 | |
GR Interest and similar expenses | | | 8 434.00 | |
GU Total financial expenses (VI) | | | 8 434.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 291 565.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 284 946.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 551 250.00 | 458 871.00 | | 551 250.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 266 303.00 | 270 552.00 | | 266 303.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 284 946.00 | 188 318.00 | | 284 946.00 |
| |
| 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 | 1 465 012.00 | | 300 000.00 | 1 465 012.00 |
I3 DECREASES Total Financial Fixed Assets | | 252 347.00 | 1 500 003.00 | |
I4 DECREASES Grand Total | | 252 347.00 | 1 512 666.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 663.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 663.00 | | | 12 663.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 452 350.00 | | 300 000.00 | 1 452 350.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 390.00 | 1 266.00 | | 7 390.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 390.00 | 1 266.00 | | 7 390.00 |
| |
| 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 | 3 213.00 | 3 213.00 | | 3 213.00 |
8D Social Security and Other Social Organizations | 98 292.00 | 98 292.00 | | 98 292.00 |
UL Receivables related to investments | 300 000.00 | 300 000.00 | | 300 000.00 |
VH Loans with a maturity of more than one year at origin | 330 051.00 | 151 998.00 | 178 054.00 | 330 051.00 |
VI Group and Associates | 305 036.00 | 305 036.00 | | 305 036.00 |
VK Loans repaid during the year | 146 363.00 | | | 146 363.00 |
VS Prepaid expenses | 1 598.00 | 1 598.00 | | 1 598.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 301 598.00 | 301 598.00 | | 301 598.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 736 593.00 | 558 539.00 | 178 054.00 | 736 593.00 |
