| |
| 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 | 2 114.00 | 291.00 | 2 405.00 |
BD Other fixed assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 938 895.00 | 2 114.00 | 936 781.00 | 938 895.00 |
BZ Other receivables | 107 556.00 | | 107 556.00 | 107 556.00 |
CD Marketable securities | 106 796.00 | | 106 796.00 | 106 796.00 |
CF Cash and cash equivalents | 773 957.00 | | 773 957.00 | 773 957.00 |
CJ TOTAL (II) | 988 309.00 | | 988 309.00 | 988 309.00 |
CO Grand total (0 to V) | 1 927 204.00 | 2 114.00 | 1 925 090.00 | 1 927 204.00 |
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 | 28 910.00 | | 28 910.00 |
DE Statutory or contractual reserves | 49 623.00 | 49 623.00 | | 49 623.00 |
DG Other reserves | 256 265.00 | 327 765.00 | | 256 265.00 |
DH Retained earnings | -52 849.00 | | | -52 849.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 543 856.00 | -52 849.00 | | 543 856.00 |
DL TOTAL (I) | 1 712 865.00 | 1 240 509.00 | | 1 712 865.00 |
DV Miscellaneous Loans and Financial Debts (4) | 197 319.00 | 227 459.00 | | 197 319.00 |
DX Trade payables and related accounts | 9 120.00 | 7 800.00 | | 9 120.00 |
DY Tax and social security liabilities | 1 893.00 | 115 743.00 | | 1 893.00 |
EA Other liabilities | 3 893.00 | 483 876.00 | | 3 893.00 |
EC TOTAL (IV) | 212 225.00 | 834 877.00 | | 212 225.00 |
EE Grand total (I to V) | 1 925 090.00 | 2 075 386.00 | | 1 925 090.00 |
EG Accrued income and payables due within one year | 212 225.00 | 834 877.00 | | 212 225.00 |
EI Including equity loans | 197 319.00 | | | 197 319.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 43 600.00 | | 43 600.00 | 43 600.00 |
FJ Net sales | 43 600.00 | | 43 600.00 | 43 600.00 |
FR Total operating income (I) | | | 43 600.00 | |
FW Other purchases and external expenses | | | 15 206.00 | |
FX Taxes, duties, and similar payments | | | 1 016.00 | |
FZ Social Security Contributions | | | 1 218.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 304.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 17 745.00 | |
GG - OPERATING RESULT (I - II) | | | 25 855.00 | |
GH Attributed profit or transferred loss (III) | | | 535 784.00 | |
GL Other interest and similar income | | | 1 007.00 | |
GP Total financial income (V) | | | 1 007.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 007.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 562 646.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 18 790.00 | 132 220.00 | | 18 790.00 |
HL TOTAL REVENUE (I + III + V + VII) | 580 390.00 | 100 545.00 | | 580 390.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 535.00 | 153 394.00 | | 36 535.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 543 856.00 | -52 849.00 | | 543 856.00 |
| |
| 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 | 1 810.00 | 304.00 | | 1 810.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 810.00 | 304.00 | | 1 810.00 |
| |
| 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 | 9 120.00 | 9 120.00 | | 9 120.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 893.00 | 3 893.00 | | 3 893.00 |
VB VAT | 1 100.00 | 1 100.00 | | 1 100.00 |
VI Group and Associates | 197 319.00 | 197 319.00 | | 197 319.00 |
VM Income taxes | 43 745.00 | 43 745.00 | | 43 745.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 62 711.00 | 62 711.00 | | 62 711.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 107 556.00 | 107 556.00 | | 107 556.00 |
VW VAT | 1 893.00 | 1 893.00 | | 1 893.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 212 225.00 | 212 225.00 | | 212 225.00 |
