| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 33 255.00 | 18 201.00 | 15 055.00 | 33 255.00 |
BH Other financial assets | 2 000.00 | | 2 000.00 | 2 000.00 |
BJ TOTAL (I) | 531 705.00 | 408 201.00 | 123 505.00 | 531 705.00 |
BX Customers and related accounts | 20 276.00 | | 20 276.00 | 20 276.00 |
BZ Other receivables | 11 398.00 | | 11 398.00 | 11 398.00 |
CF Cash and cash equivalents | 89 250.00 | | 89 250.00 | 89 250.00 |
CJ TOTAL (II) | 120 924.00 | | 120 924.00 | 120 924.00 |
CO Grand total (0 to V) | 652 629.00 | 408 201.00 | 244 428.00 | 652 629.00 |
CU Other investments | 496 450.00 | 390 000.00 | 106 450.00 | 496 450.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DF Regulated reserves (1) | 166 959.00 | 154 397.00 | | 166 959.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 52 126.00 | 62 562.00 | | 52 126.00 |
DL TOTAL (I) | 221 285.00 | 219 159.00 | | 221 285.00 |
DU Loans and Debts from Credit Institutions (3) | 4 702.00 | 10 787.00 | | 4 702.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 172.00 | 834.00 | | 1 172.00 |
DX Trade payables and related accounts | 5 570.00 | 11 292.00 | | 5 570.00 |
DY Tax and social security liabilities | 8 027.00 | 5 306.00 | | 8 027.00 |
EB Prepaid income (2) | 3 672.00 | | | 3 672.00 |
EC TOTAL (IV) | 23 143.00 | 28 220.00 | | 23 143.00 |
EE Grand total (I to V) | 244 428.00 | 247 378.00 | | 244 428.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 222 078.00 | | 222 078.00 | 222 078.00 |
FJ Net sales | 222 078.00 | | 222 078.00 | 222 078.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 500.00 | |
FR Total operating income (I) | | | 222 578.00 | |
FU Purchases of raw materials and other supplies | | | 105.00 | |
FW Other purchases and external expenses | | | 166 766.00 | |
FX Taxes, duties, and similar payments | | | 1 525.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 110.00 | |
GE Other Expenses | | | 1 000.00 | |
GF Total Operating Expenses (II) | | | 172 506.00 | |
GG - OPERATING RESULT (I - II) | | | 50 072.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 969.00 | |
GL Other interest and similar income | | | 4.00 | |
GP Total financial income (V) | | | 30 973.00 | |
GQ Financial allocations to depreciation and provisions | | | 20 000.00 | |
GR Interest and similar expenses | | | 88.00 | |
GU Total financial expenses (VI) | | | 20 088.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 885.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 60 957.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 831.00 | 7 650.00 | | 8 831.00 |
HL TOTAL REVENUE (I + III + V + VII) | 253 552.00 | 211 927.00 | | 253 552.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 201 425.00 | 149 365.00 | | 201 425.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 52 126.00 | 62 562.00 | | 52 126.00 |
| |
| 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 | 531 705.00 | | | 531 705.00 |
I3 DECREASES Total Financial Fixed Assets | | | 498 450.00 | |
I4 DECREASES Grand Total | | | 531 705.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 33 255.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 33 255.00 | | | 33 255.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 498 450.00 | | | 498 450.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 091.00 | 3 110.00 | | 15 091.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 091.00 | 3 110.00 | | 15 091.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 370 000.00 | 20 000.00 | | 370 000.00 |
7C Grand total | 370 000.00 | 20 000.00 | | 370 000.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 20 000.00 | | |
| |
| 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 | 5 570.00 | 5 570.00 | | 5 570.00 |
8E Income Taxes | 771.00 | 771.00 | | 771.00 |
8L Deferred income | 3 672.00 | 3 672.00 | | 3 672.00 |
UT Other financial assets | 2 000.00 | | 2 000.00 | 2 000.00 |
UX Other trade receivables | 20 276.00 | 20 276.00 | | 20 276.00 |
VB VAT | 929.00 | 929.00 | | 929.00 |
VI Group and Associates | 1 172.00 | 1 172.00 | | 1 172.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 450.00 | 2 450.00 | | 2 450.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 430.00 | 430.00 | | 430.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 635.00 | 21 635.00 | 2 000.00 | 23 635.00 |
VW VAT | 4 806.00 | 4 806.00 | | 4 806.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 441.00 | 18 441.00 | | 18 441.00 |
