| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 405.00 | 1 810.00 | 595.00 | 2 405.00 |
BD Other fixed assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 938 895.00 | 1 810.00 | 937 085.00 | 938 895.00 |
BZ Other receivables | 17 341.00 | | 17 341.00 | 17 341.00 |
CD Marketable securities | 106 053.00 | | 106 053.00 | 106 053.00 |
CF Cash and cash equivalents | 1 014 907.00 | | 1 014 907.00 | 1 014 907.00 |
CJ TOTAL (II) | 1 138 301.00 | | 1 138 301.00 | 1 138 301.00 |
CO Grand total (0 to V) | 2 077 196.00 | 1 810.00 | 2 075 386.00 | 2 077 196.00 |
CU Other investments | 936 460.00 | | 936 460.00 | 936 460.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 887 060.00 | 887 060.00 | | 887 060.00 |
DD Legal reserve (1) | 28 910.00 | 25 339.00 | | 28 910.00 |
DE Statutory or contractual reserves | 49 623.00 | 49 623.00 | | 49 623.00 |
DG Other reserves | 327 765.00 | 259 910.00 | | 327 765.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -52 849.00 | 71 427.00 | | -52 849.00 |
DL TOTAL (I) | 1 240 509.00 | 1 293 358.00 | | 1 240 509.00 |
DV Miscellaneous Loans and Financial Debts (4) | 227 459.00 | 245 030.00 | | 227 459.00 |
DX Trade payables and related accounts | 7 800.00 | 7 872.00 | | 7 800.00 |
DY Tax and social security liabilities | 115 743.00 | 2 069.00 | | 115 743.00 |
EA Other liabilities | 483 876.00 | 40 539.00 | | 483 876.00 |
EC TOTAL (IV) | 834 877.00 | 295 510.00 | | 834 877.00 |
EE Grand total (I to V) | 2 075 386.00 | 1 588 868.00 | | 2 075 386.00 |
EG Accrued income and payables due within one year | 834 877.00 | 295 510.00 | | 834 877.00 |
EI Including equity loans | 227 459.00 | | | 227 459.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 49 200.00 | | 49 200.00 | 49 200.00 |
FJ Net sales | 49 200.00 | | 49 200.00 | 49 200.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 49 200.00 | |
FW Other purchases and external expenses | | | 18 734.00 | |
FX Taxes, duties, and similar payments | | | 1 000.00 | |
FZ Social Security Contributions | | | 1 129.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 310.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 21 174.00 | |
GG - OPERATING RESULT (I - II) | | | 28 026.00 | |
GH Attributed profit or transferred loss (III) | | | 50 698.00 | |
GL Other interest and similar income | | | 647.00 | |
GP Total financial income (V) | | | 647.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 647.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 79 371.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 132 220.00 | 18 169.00 | | 132 220.00 |
HL TOTAL REVENUE (I + III + V + VII) | 100 545.00 | 107 315.00 | | 100 545.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 153 394.00 | 35 889.00 | | 153 394.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -52 849.00 | 71 427.00 | | -52 849.00 |
| |
| 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 | 938 895.00 | | | 938 895.00 |
I3 DECREASES Total Financial Fixed Assets | | | 936 490.00 | |
I4 DECREASES Grand Total | | | 938 895.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 405.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 405.00 | | | 2 405.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 936 490.00 | | | 936 490.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 500.00 | 310.00 | | 1 500.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 500.00 | 310.00 | | 1 500.00 |
| |
| 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 | 7 800.00 | 7 800.00 | | 7 800.00 |
8E Income Taxes | 113 405.00 | 113 405.00 | | 113 405.00 |
8K Other liabilities (including liabilities related to repo transactions) | 483 876.00 | 483 876.00 | | 483 876.00 |
VB VAT | 1 100.00 | | | 1 100.00 |
VI Group and Associates | 227 459.00 | 227 459.00 | | 227 459.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16 241.00 | | | 16 241.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 341.00 | 17 341.00 | | 17 341.00 |
VW VAT | 2 338.00 | 2 338.00 | | 2 338.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 834 877.00 | 834 877.00 | | 834 877.00 |
