| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 11 979.00 | |
BH Other financial assets | | | 318 944.00 | |
BJ TOTAL (I) | | | 330 923.00 | |
BX Customers and related accounts | | | 18 800.00 | |
BZ Other receivables | | | 28 864.00 | |
CF Cash and cash equivalents | | | 109 962.00 | |
CJ TOTAL (II) | | | 157 627.00 | |
CO Grand total (0 to V) | | | 488 550.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 26 640.00 | 26 640.00 | | 26 640.00 |
DB Share, merger, contribution premiums, etc. | 349 255.00 | 349 255.00 | | 349 255.00 |
DH Retained earnings | -41 804.00 | -99 121.00 | | -41 804.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 104 066.00 | 57 317.00 | | 104 066.00 |
DL TOTAL (I) | 438 156.00 | 334 091.00 | | 438 156.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 452.00 | 29 735.00 | | 12 452.00 |
DX Trade payables and related accounts | 9 875.00 | 3 897.00 | | 9 875.00 |
DY Tax and social security liabilities | 18 369.00 | 17 978.00 | | 18 369.00 |
EA Other liabilities | 9 698.00 | 24 698.00 | | 9 698.00 |
EC TOTAL (IV) | 50 394.00 | 76 308.00 | | 50 394.00 |
EE Grand total (I to V) | 488 550.00 | 410 399.00 | | 488 550.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 184 877.00 | |
FJ Net sales | | | 184 877.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 064.00 | |
FR Total operating income (I) | | | 186 941.00 | |
FW Other purchases and external expenses | | | 36 703.00 | |
FX Taxes, duties, and similar payments | | | 2 597.00 | |
FY Salaries and Wages | | | 60 384.00 | |
FZ Social Security Contributions | | | 24 753.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 658.00 | |
GF Total Operating Expenses (II) | | | 130 094.00 | |
GG - OPERATING RESULT (I - II) | | | 56 847.00 | |
GP Total financial income (V) | | | 47 500.00 | |
GU Total financial expenses (VI) | | | 287.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 47 213.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 104 060.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 6.00 | 7.00 | | 6.00 |
HH Total exceptional expenses (VIII) | | 258.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6.00 | -251.00 | | 6.00 |
HL TOTAL REVENUE (I + III + V + VII) | 234 447.00 | 216 669.00 | | 234 447.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 130 381.00 | 159 352.00 | | 130 381.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 104 066.00 | 57 317.00 | | 104 066.00 |
| |
| 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 | 373 204.00 | | 4 083.00 | 373 204.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 364.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 10 000.00 | 338 944.00 | |
I4 DECREASES Grand Total | | 10 000.00 | 367 287.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 28 343.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 26 260.00 | | 2 083.00 | 26 260.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 346 944.00 | | 2 000.00 | 346 944.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 706.00 | 5 658.00 | | 10 706.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 706.00 | 5 658.00 | | 10 706.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 20 000.00 | | | 20 000.00 |
7C Grand total | 20 000.00 | | | 20 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 9 875.00 | 9 875.00 | | 9 875.00 |
8D Social Security and Other Social Organizations | 4 263.00 | 4 263.00 | | 4 263.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 698.00 | 9 698.00 | | 9 698.00 |
UT Other financial assets | 364.00 | | 364.00 | 364.00 |
UX Other trade receivables | 18 800.00 | 18 800.00 | | 18 800.00 |
VB VAT | 1 864.00 | 1 864.00 | | 1 864.00 |
VH Loans with a maturity of more than one year at origin | 12 452.00 | 12 452.00 | | 12 452.00 |
VQ Other Taxes, Duties, and Similar Debts | 481.00 | 481.00 | | 481.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 27 000.00 | 27 000.00 | | 27 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 029.00 | 47 664.00 | 364.00 | 48 029.00 |
VW VAT | 13 624.00 | 13 624.00 | | 13 624.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 50 394.00 | 50 394.00 | | 50 394.00 |
