| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 103.00 | 372.00 | 731.00 | 1 103.00 |
BB Receivables related to investments | 320 000.00 | | 320 000.00 | 320 000.00 |
BJ TOTAL (I) | 972 192.00 | 372.00 | 971 820.00 | 972 192.00 |
BX Customers and related accounts | 72 000.00 | | 72 000.00 | 72 000.00 |
BZ Other receivables | 48 448.00 | | 48 448.00 | 48 448.00 |
CF Cash and cash equivalents | 98 602.00 | | 98 602.00 | 98 602.00 |
CJ TOTAL (II) | 219 050.00 | | 219 050.00 | 219 050.00 |
CO Grand total (0 to V) | 1 191 243.00 | 372.00 | 1 190 870.00 | 1 191 243.00 |
CU Other investments | 651 089.00 | | 651 089.00 | 651 089.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 650 000.00 | 650 000.00 | | 650 000.00 |
DD Legal reserve (1) | 65 000.00 | 65 000.00 | | 65 000.00 |
DG Other reserves | 247 680.00 | 138 917.00 | | 247 680.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 164 744.00 | 173 762.00 | | 164 744.00 |
DL TOTAL (I) | 1 127 423.00 | 1 027 680.00 | | 1 127 423.00 |
DU Loans and Debts from Credit Institutions (3) | 84.00 | 82.00 | | 84.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 182.00 | 30 588.00 | | 22 182.00 |
DX Trade payables and related accounts | 568.00 | 688.00 | | 568.00 |
DY Tax and social security liabilities | 40 613.00 | 91 118.00 | | 40 613.00 |
EC TOTAL (IV) | 63 447.00 | 122 476.00 | | 63 447.00 |
EE Grand total (I to V) | 1 190 870.00 | 1 150 156.00 | | 1 190 870.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 270 000.00 | | 270 000.00 | 270 000.00 |
FJ Net sales | 270 000.00 | | 270 000.00 | 270 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 061.00 | |
FQ Other income | | | 14.00 | |
FR Total operating income (I) | | | 271 075.00 | |
FW Other purchases and external expenses | | | 24 304.00 | |
FX Taxes, duties, and similar payments | | | 13 487.00 | |
FY Salaries and Wages | | | 151 877.00 | |
FZ Social Security Contributions | | | 59 427.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 372.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 249 468.00 | |
GG - OPERATING RESULT (I - II) | | | 21 606.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 149 850.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GP Total financial income (V) | | | 149 850.00 | |
GR Interest and similar expenses | | | 82.00 | |
GU Total financial expenses (VI) | | | 82.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 149 768.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 171 374.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 754.00 | | | 754.00 |
HH Total exceptional expenses (VIII) | 754.00 | | | 754.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -754.00 | | | -754.00 |
HK Income tax | 5 876.00 | 7 911.00 | | 5 876.00 |
HL TOTAL REVENUE (I + III + V + VII) | 420 925.00 | 420 085.00 | | 420 925.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 256 181.00 | 246 323.00 | | 256 181.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 164 744.00 | 173 762.00 | | 164 744.00 |
| |
| 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 | 971 089.00 | | 1 103.00 | 971 089.00 |
I3 DECREASES Total Financial Fixed Assets | | | 971 089.00 | |
I4 DECREASES Grand Total | | | 972 192.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 103.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 103.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 971 089.00 | | | 971 089.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 372.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 372.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 568.00 | 568.00 | | 568.00 |
8C Staff and Related Accounts | 2 233.00 | 2 233.00 | | 2 233.00 |
8D Social Security and Other Social Organizations | 5 309.00 | 5 309.00 | | 5 309.00 |
UL Receivables related to investments | 320 000.00 | | 320 000.00 | 320 000.00 |
UX Other trade receivables | 72 000.00 | 72 000.00 | | 72 000.00 |
VB VAT | 215.00 | 215.00 | | 215.00 |
VC Group and associates | 46 321.00 | 46 321.00 | | 46 321.00 |
VG Loans with a maturity of up to one year at origin | 84.00 | 84.00 | | 84.00 |
VI Group and Associates | 22 182.00 | 22 182.00 | | 22 182.00 |
VM Income taxes | 1 912.00 | 1 912.00 | | 1 912.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 237.00 | 1 237.00 | | 1 237.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 440 448.00 | 120 448.00 | 320 000.00 | 440 448.00 |
VW VAT | 31 833.00 | 31 833.00 | | 31 833.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 63 447.00 | 63 447.00 | | 63 447.00 |
