| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 39 671.00 | 14 463.00 | 25 207.00 | 39 671.00 |
BB Receivables related to investments | 209 947.00 | | 209 947.00 | 209 947.00 |
BJ TOTAL (I) | 2 647 118.00 | 14 463.00 | 2 632 655.00 | 2 647 118.00 |
BX Customers and related accounts | 48 000.00 | | 48 000.00 | 48 000.00 |
BZ Other receivables | 22 380.00 | | 22 380.00 | 22 380.00 |
CF Cash and cash equivalents | 59 507.00 | | 59 507.00 | 59 507.00 |
CH Prepaid expenses | 2 643.00 | | 2 643.00 | 2 643.00 |
CJ TOTAL (II) | 132 530.00 | | 132 530.00 | 132 530.00 |
CO Grand total (0 to V) | 2 779 648.00 | 14 463.00 | 2 765 185.00 | 2 779 648.00 |
CU Other investments | 2 397 500.00 | | 2 397 500.00 | 2 397 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 617 513.00 | 472 446.00 | | 617 513.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 488 789.00 | 165 067.00 | | 488 789.00 |
DL TOTAL (I) | 1 326 301.00 | 857 513.00 | | 1 326 301.00 |
DU Loans and Debts from Credit Institutions (3) | 1 170 943.00 | 1 437 966.00 | | 1 170 943.00 |
DV Miscellaneous Loans and Financial Debts (4) | 238 101.00 | 158 370.00 | | 238 101.00 |
DX Trade payables and related accounts | 9 542.00 | 4 129.00 | | 9 542.00 |
DY Tax and social security liabilities | 20 298.00 | 40 462.00 | | 20 298.00 |
EC TOTAL (IV) | 1 438 884.00 | 1 640 927.00 | | 1 438 884.00 |
EE Grand total (I to V) | 2 765 185.00 | 2 498 440.00 | | 2 765 185.00 |
EG Accrued income and payables due within one year | 537 845.00 | 469 981.00 | | 537 845.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 280 000.00 | |
FJ Net sales | | | 280 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 269.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 293 269.00 | |
FW Other purchases and external expenses | | | 33 238.00 | |
FX Taxes, duties, and similar payments | | | 1 992.00 | |
FY Salaries and Wages | | | 94 731.00 | |
FZ Social Security Contributions | | | 54 427.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 918.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 194 312.00 | |
GG - OPERATING RESULT (I - II) | | | 98 957.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 430 373.00 | |
GP Total financial income (V) | | | 430 373.00 | |
GR Interest and similar expenses | | | 17 272.00 | |
GU Total financial expenses (VI) | | | 17 272.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 413 100.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 512 058.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 250.00 | | |
HB Exceptional income from capital transactions | 50 000.00 | 26 500.00 | | 50 000.00 |
HD Total exceptional income (VII) | 50 000.00 | 27 750.00 | | 50 000.00 |
HF Exceptional expenses on capital transactions | 50 000.00 | 25 697.00 | | 50 000.00 |
HH Total exceptional expenses (VIII) | 50 000.00 | 25 697.00 | | 50 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 2 053.00 | | |
HK Income tax | 23 269.00 | 45 467.00 | | 23 269.00 |
HL TOTAL REVENUE (I + III + V + VII) | 773 642.00 | 468 576.00 | | 773 642.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 284 853.00 | 303 509.00 | | 284 853.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 488 789.00 | 165 067.00 | | 488 789.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 546.00 | 9 918.00 | | 4 546.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 546.00 | 9 918.00 | | 4 546.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 6 002.00 | 6 002.00 | | 6 002.00 |
8B Suppliers and Related Accounts | 9 542.00 | 9 542.00 | | 9 542.00 |
8D Social Security and Other Social Organizations | 20 298.00 | 20 298.00 | | 20 298.00 |
8K Other liabilities (including liabilities related to repo transactions) | 232 099.00 | 232 099.00 | | 232 099.00 |
UL Receivables related to investments | 209 947.00 | | 209 947.00 | 209 947.00 |
UX Other trade receivables | 48 000.00 | 48 000.00 | | 48 000.00 |
VH Loans with a maturity of more than one year at origin | 1 170 943.00 | 269 904.00 | 798 353.00 | 1 170 943.00 |
VK Loans repaid during the year | 267 024.00 | | | 267 024.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 22 380.00 | 22 380.00 | | 22 380.00 |
VS Prepaid expenses | 2 643.00 | 2 643.00 | | 2 643.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 282 971.00 | 73 023.00 | 209 947.00 | 282 971.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 438 884.00 | 537 845.00 | 798 353.00 | 1 438 884.00 |
