| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 564.00 | 1 564.00 | | 1 564.00 |
AT Other tangible assets | 17 475.00 | 12 878.00 | 4 597.00 | 17 475.00 |
BH Other financial assets | 134.00 | | 134.00 | 134.00 |
BJ TOTAL (I) | 1 961 329.00 | 14 442.00 | 1 946 887.00 | 1 961 329.00 |
BX Customers and related accounts | 78 000.00 | | 78 000.00 | 78 000.00 |
BZ Other receivables | 63 367.00 | | 63 367.00 | 63 367.00 |
CD Marketable securities | 101 777.00 | 3 776.00 | 98 001.00 | 101 777.00 |
CF Cash and cash equivalents | 327 416.00 | | 327 416.00 | 327 416.00 |
CH Prepaid expenses | 1 307.00 | | 1 307.00 | 1 307.00 |
CJ TOTAL (II) | 571 867.00 | 3 776.00 | 568 091.00 | 571 867.00 |
CO Grand total (0 to V) | 2 533 196.00 | 18 218.00 | 2 514 978.00 | 2 533 196.00 |
CU Other investments | 1 942 156.00 | | 1 942 156.00 | 1 942 156.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 280 000.00 | | | 280 000.00 |
DD Legal reserve (1) | 28 000.00 | | | 28 000.00 |
DG Other reserves | 908 460.00 | | | 908 460.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 234 891.00 | | | 234 891.00 |
DK Regulated provisions | 21 321.00 | | | 21 321.00 |
DL TOTAL (I) | 1 472 672.00 | | | 1 472 672.00 |
DU Loans and Debts from Credit Institutions (3) | 1 009 534.00 | | | 1 009 534.00 |
DX Trade payables and related accounts | 4 080.00 | | | 4 080.00 |
DY Tax and social security liabilities | 28 692.00 | | | 28 692.00 |
EC TOTAL (IV) | 1 042 306.00 | | | 1 042 306.00 |
EE Grand total (I to V) | 2 514 978.00 | | | 2 514 978.00 |
EG Accrued income and payables due within one year | 235 135.00 | | | 235 135.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 183 490.00 | | 183 490.00 | 183 490.00 |
FJ Net sales | 183 490.00 | | 183 490.00 | 183 490.00 |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 183 497.00 | |
FW Other purchases and external expenses | | | 46 099.00 | |
FX Taxes, duties, and similar payments | | | 366.00 | |
FY Salaries and Wages | | | 6 510.00 | |
FZ Social Security Contributions | | | 2 475.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 500.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 57 953.00 | |
GG - OPERATING RESULT (I - II) | | | 125 543.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 000.00 | |
GP Total financial income (V) | | | 150 000.00 | |
GR Interest and similar expenses | | | 8 066.00 | |
GU Total financial expenses (VI) | | | 8 066.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 141 934.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 267 478.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 8 073.00 | | | 8 073.00 |
HH Total exceptional expenses (VIII) | 8 073.00 | | | 8 073.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 073.00 | | | -8 073.00 |
HK Income tax | 24 514.00 | | | 24 514.00 |
HL TOTAL REVENUE (I + III + V + VII) | 333 497.00 | | | 333 497.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 98 606.00 | | | 98 606.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 234 891.00 | | | 234 891.00 |
| |
| 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 | 1 911 329.00 | | 50 000.00 | 1 911 329.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 564.00 | | | 1 564.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 942 289.00 | |
I4 DECREASES Grand Total | | | 1 961 329.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 564.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 475.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 475.00 | | | 17 475.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 892 289.00 | | 50 000.00 | 1 892 289.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 942.00 | 2 500.00 | | 11 942.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 564.00 | | | 1 564.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 378.00 | 2 500.00 | | 10 378.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 13 248.00 | 8 073.00 | | 13 248.00 |
6X Other provisions for depreciation | 3 776.00 | | | 3 776.00 |
7B Total provisions for depreciation | 3 776.00 | | | 3 776.00 |
7C Grand total | 17 024.00 | 8 073.00 | | 17 024.00 |
UJ - Exceptional | | 8 073.00 | | |
| |
| 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 | 4 080.00 | 4 080.00 | | 4 080.00 |
8D Social Security and Other Social Organizations | 482.00 | 482.00 | | 482.00 |
8E Income Taxes | 14 797.00 | 14 797.00 | | 14 797.00 |
UT Other financial assets | 134.00 | 134.00 | | 134.00 |
UX Other trade receivables | 78 000.00 | 78 000.00 | | 78 000.00 |
VB VAT | 2 369.00 | 2 369.00 | | 2 369.00 |
VC Group and associates | 60 998.00 | 60 998.00 | | 60 998.00 |
VH Loans with a maturity of more than one year at origin | 1 009 534.00 | 202 364.00 | 807 171.00 | 1 009 534.00 |
VK Loans repaid during the year | 197 607.00 | | | 197 607.00 |
VQ Other Taxes, Duties, and Similar Debts | 413.00 | 413.00 | | 413.00 |
VS Prepaid expenses | 1 307.00 | 1 307.00 | | 1 307.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 142 809.00 | 142 809.00 | | 142 809.00 |
VW VAT | 13 000.00 | 13 000.00 | | 13 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 042 306.00 | 235 135.00 | 807 171.00 | 1 042 306.00 |
