| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 9 937.00 | | 9 937.00 | 9 937.00 |
BJ TOTAL (I) | 707 918.00 | | 707 918.00 | 707 918.00 |
BX Customers and related accounts | 2 004.00 | | 2 004.00 | 2 004.00 |
BZ Other receivables | 75 301.00 | | 75 301.00 | 75 301.00 |
CF Cash and cash equivalents | 804 476.00 | | 804 476.00 | 804 476.00 |
CJ TOTAL (II) | 881 781.00 | | 881 781.00 | 881 781.00 |
CO Grand total (0 to V) | 1 589 699.00 | | 1 589 699.00 | 1 589 699.00 |
CU Other investments | 697 981.00 | | 697 981.00 | 697 981.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DD Legal reserve (1) | 15 901.00 | 15 901.00 | | 15 901.00 |
DG Other reserves | 670 000.00 | 675 000.00 | | 670 000.00 |
DH Retained earnings | 895.00 | 1 458.00 | | 895.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 749 357.00 | -5 564.00 | | 749 357.00 |
DL TOTAL (I) | 1 516 153.00 | 766 796.00 | | 1 516 153.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 526.00 | 1 526.00 | | 1 526.00 |
DX Trade payables and related accounts | 6 899.00 | 10 187.00 | | 6 899.00 |
DY Tax and social security liabilities | 65 121.00 | 52 444.00 | | 65 121.00 |
EA Other liabilities | | 309.00 | | |
EC TOTAL (IV) | 73 546.00 | 64 466.00 | | 73 546.00 |
EE Grand total (I to V) | 1 589 699.00 | 831 262.00 | | 1 589 699.00 |
EG Accrued income and payables due within one year | 73 546.00 | 64 466.00 | | 73 546.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 680.00 | | 6 680.00 | 6 680.00 |
FJ Net sales | 6 680.00 | | 6 680.00 | 6 680.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 6 683.00 | |
FW Other purchases and external expenses | | | 7 255.00 | |
FX Taxes, duties, and similar payments | | | 187.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 7 447.00 | |
GG - OPERATING RESULT (I - II) | | | -764.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 770 004.00 | |
GP Total financial income (V) | | | 770 004.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 770 004.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 769 240.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 24 918.00 | 6 375.00 | | 24 918.00 |
HH Total exceptional expenses (VIII) | 24 918.00 | 6 375.00 | | 24 918.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -24 918.00 | -6 375.00 | | -24 918.00 |
HK Income tax | -5 035.00 | -2 163.00 | | -5 035.00 |
HL TOTAL REVENUE (I + III + V + VII) | 776 687.00 | 6 581.00 | | 776 687.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 330.00 | 12 145.00 | | 27 330.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 749 357.00 | -5 564.00 | | 749 357.00 |
| |
| 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 | 707 918.00 | | | 707 918.00 |
I3 DECREASES Total Financial Fixed Assets | | | 697 981.00 | |
I4 DECREASES Grand Total | | | 707 918.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 937.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 937.00 | | | 9 937.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 697 981.00 | | | 697 981.00 |
| |
| 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 | 6 899.00 | 6 899.00 | | 6 899.00 |
8E Income Taxes | 64 787.00 | 64 787.00 | | 64 787.00 |
UX Other trade receivables | 2 004.00 | 2 004.00 | | 2 004.00 |
VB VAT | 6 957.00 | 6 957.00 | | 6 957.00 |
VC Group and associates | 67 687.00 | 67 687.00 | | 67 687.00 |
VI Group and Associates | 1 526.00 | 1 526.00 | | 1 526.00 |
VP Miscellaneous | 657.00 | 657.00 | | 657.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 77 305.00 | 77 305.00 | | 77 305.00 |
VW VAT | 334.00 | 334.00 | | 334.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 73 546.00 | 73 546.00 | | 73 546.00 |
