| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 800.00 | 800.00 | | 800.00 |
AT Other tangible assets | 888.00 | 728.00 | 160.00 | 888.00 |
BB Receivables related to investments | 23 191.00 | | 23 191.00 | 23 191.00 |
BJ TOTAL (I) | 772 109.00 | 148 049.00 | 624 060.00 | 772 109.00 |
BX Customers and related accounts | 600.00 | | 600.00 | 600.00 |
BZ Other receivables | 1 334.00 | | 1 334.00 | 1 334.00 |
CF Cash and cash equivalents | 43 388.00 | | 43 388.00 | 43 388.00 |
CJ TOTAL (II) | 45 322.00 | | 45 322.00 | 45 322.00 |
CO Grand total (0 to V) | 817 431.00 | 148 049.00 | 669 382.00 | 817 431.00 |
CP Shares due in less than one year | 23 191.00 | | | 23 191.00 |
CU Other investments | 747 230.00 | 146 521.00 | 600 709.00 | 747 230.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 440 285.00 | 440 285.00 | | 440 285.00 |
DH Retained earnings | -66 686.00 | -69 336.00 | | -66 686.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 52 566.00 | 2 649.00 | | 52 566.00 |
DL TOTAL (I) | 481 165.00 | 428 599.00 | | 481 165.00 |
DU Loans and Debts from Credit Institutions (3) | 145 997.00 | 196 039.00 | | 145 997.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22.00 | 2 683.00 | | 22.00 |
DX Trade payables and related accounts | 7 215.00 | 5 649.00 | | 7 215.00 |
DY Tax and social security liabilities | 34 984.00 | 42 133.00 | | 34 984.00 |
EC TOTAL (IV) | 188 217.00 | 246 504.00 | | 188 217.00 |
EE Grand total (I to V) | 669 382.00 | 675 103.00 | | 669 382.00 |
EI Including equity loans | 22.00 | | | 22.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 252 988.00 | | 252 988.00 | 252 988.00 |
FJ Net sales | 252 988.00 | | 252 988.00 | 252 988.00 |
FO Operating subsidies | | | 1 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 591.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 264 082.00 | |
FW Other purchases and external expenses | | | 34 599.00 | |
FX Taxes, duties, and similar payments | | | 2 688.00 | |
FY Salaries and Wages | | | 184 707.00 | |
FZ Social Security Contributions | | | 33 303.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 83.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 255 385.00 | |
GG - OPERATING RESULT (I - II) | | | 8 698.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 49 000.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 49 000.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 3 027.00 | |
GU Total financial expenses (VI) | | | 3 027.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 45 973.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 54 671.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 90.00 | | | 90.00 |
HD Total exceptional income (VII) | 90.00 | | | 90.00 |
HF Exceptional expenses on capital transactions | | 300.00 | | |
HH Total exceptional expenses (VIII) | | 300.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 90.00 | -300.00 | | 90.00 |
HK Income tax | 2 195.00 | 2 702.00 | | 2 195.00 |
HL TOTAL REVENUE (I + III + V + VII) | 313 172.00 | 383 981.00 | | 313 172.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 260 606.00 | 381 332.00 | | 260 606.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 52 566.00 | 2 649.00 | | 52 566.00 |
| |
| 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 | 772 109.00 | | | 772 109.00 |
I3 DECREASES Total Financial Fixed Assets | | | 770 421.00 | |
I4 DECREASES Grand Total | | | 772 109.00 | |
IO DECREASES Total including other intangible assets | | | 800.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 888.00 | |
KD ACQUISITIONS Total including other intangible assets | 800.00 | | | 800.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 888.00 | | | 888.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 770 421.00 | | | 770 421.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 444.00 | 83.00 | | 1 444.00 |
CY DEPRECIATION Start-up, development, or research expenses | 800.00 | | | 800.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 644.00 | 83.00 | | 644.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 146 521.00 | | | 146 521.00 |
7C Grand total | 146 521.00 | | | 146 521.00 |
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 | 7 215.00 | 7 215.00 | | 7 215.00 |
8C Staff and Related Accounts | 14 491.00 | 14 491.00 | | 14 491.00 |
8D Social Security and Other Social Organizations | 11 715.00 | 11 715.00 | | 11 715.00 |
8E Income Taxes | 2 195.00 | 2 195.00 | | 2 195.00 |
UL Receivables related to investments | 23 191.00 | 23 191.00 | | 23 191.00 |
UX Other trade receivables | 600.00 | 600.00 | | 600.00 |
VB VAT | 1 038.00 | 1 038.00 | | 1 038.00 |
VH Loans with a maturity of more than one year at origin | 145 997.00 | 35 699.00 | 110 298.00 | 145 997.00 |
VI Group and Associates | 22.00 | 22.00 | | 22.00 |
VK Loans repaid during the year | 50 042.00 | | | 50 042.00 |
VP Miscellaneous | 297.00 | 297.00 | | 297.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 212.00 | 2 212.00 | | 2 212.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 126.00 | 25 126.00 | | 25 126.00 |
VW VAT | 4 371.00 | 4 371.00 | | 4 371.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 188 217.00 | 77 919.00 | 110 298.00 | 188 217.00 |
