| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 249.00 | | 249.00 | 249.00 |
AT Other tangible assets | 6 000.00 | | 6 000.00 | 6 000.00 |
BD Other fixed assets | 4 500.00 | | 4 500.00 | 4 500.00 |
BJ TOTAL (I) | 895 709.00 | | 895 709.00 | 895 709.00 |
BX Customers and related accounts | 86 199.00 | | 86 199.00 | 86 199.00 |
BZ Other receivables | 5 840.00 | | 5 840.00 | 5 840.00 |
CF Cash and cash equivalents | 25 863.00 | | 25 863.00 | 25 863.00 |
CH Prepaid expenses | 22 414.00 | | 22 414.00 | 22 414.00 |
CJ TOTAL (II) | 140 317.00 | | 140 317.00 | 140 317.00 |
CO Grand total (0 to V) | 1 036 026.00 | | 1 036 026.00 | 1 036 026.00 |
CU Other investments | 884 959.00 | | 884 959.00 | 884 959.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | | | 5 000.00 |
DG Other reserves | 155 003.00 | | | 155 003.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 145 084.00 | | | 145 084.00 |
DL TOTAL (I) | 355 087.00 | | | 355 087.00 |
DU Loans and Debts from Credit Institutions (3) | 147.00 | | | 147.00 |
DV Miscellaneous Loans and Financial Debts (4) | 169 008.00 | | | 169 008.00 |
DX Trade payables and related accounts | 14 360.00 | | | 14 360.00 |
DY Tax and social security liabilities | 78 268.00 | | | 78 268.00 |
EA Other liabilities | 1 920.00 | | | 1 920.00 |
EB Prepaid income (2) | 417 233.00 | | | 417 233.00 |
EC TOTAL (IV) | 680 939.00 | | | 680 939.00 |
EE Grand total (I to V) | 1 036 026.00 | | | 1 036 026.00 |
EG Accrued income and payables due within one year | 680 939.00 | | | 680 939.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 147.00 | | | 147.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 591 404.00 | | 591 404.00 | 591 404.00 |
FJ Net sales | 591 404.00 | | 591 404.00 | 591 404.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 591 406.00 | |
FW Other purchases and external expenses | | | 222 256.00 | |
FX Taxes, duties, and similar payments | | | 30 157.00 | |
FY Salaries and Wages | | | 240 227.00 | |
GE Other Expenses | | | 95.00 | |
GF Total Operating Expenses (II) | | | 492 735.00 | |
GG - OPERATING RESULT (I - II) | | | 98 670.00 | |
GR Interest and similar expenses | | | 1 158.00 | |
GU Total financial expenses (VI) | | | 1 158.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 158.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 97 512.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A2 TOTAL ASSETS | 2.00 | | | 2.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HB Exceptional income from capital transactions | 103 994.00 | | | 103 994.00 |
HD Total exceptional income (VII) | 103 994.00 | | | 103 994.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 103 994.00 | | | 103 994.00 |
HK Income tax | 56 422.00 | | | 56 422.00 |
HL TOTAL REVENUE (I + III + V + VII) | 695 400.00 | | | 695 400.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 550 315.00 | | | 550 315.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 145 084.00 | | | 145 084.00 |
HQ References: Real Estate Leasing | 203 360.00 | | | 203 360.00 |
| |
| 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 | 895 709.00 | | | 895 709.00 |
I3 DECREASES Total Financial Fixed Assets | | | 889 459.00 | |
I4 DECREASES Grand Total | | | 895 709.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 250.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 250.00 | | | 6 250.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 889 459.00 | | | 889 459.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UP Loans | 1.00 | | | 1.00 |
UX Other trade receivables | 5 840.00 | | | 5 840.00 |
VS Prepaid expenses | 22 414.00 | | | 22 414.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | | 1 141 454.00 | 1 141 454.00 | |
