| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 12 582.00 | 12 582.00 | | 12 582.00 |
BB Receivables related to investments | 93 434.00 | | 93 434.00 | 93 434.00 |
BJ TOTAL (I) | 264 467.00 | 12 582.00 | 251 884.00 | 264 467.00 |
BZ Other receivables | 3 687.00 | | 3 687.00 | 3 687.00 |
CF Cash and cash equivalents | 132 803.00 | | 132 803.00 | 132 803.00 |
CH Prepaid expenses | 147.00 | | 147.00 | 147.00 |
CJ TOTAL (II) | 136 637.00 | | 136 637.00 | 136 637.00 |
CO Grand total (0 to V) | 401 105.00 | 12 582.00 | 388 522.00 | 401 105.00 |
CU Other investments | 158 450.00 | | 158 450.00 | 158 450.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DD Legal reserve (1) | 1 246.00 | | | 1 246.00 |
DG Other reserves | 247 915.00 | | | 247 915.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 750.00 | | | 42 750.00 |
DL TOTAL (I) | 299 411.00 | | | 299 411.00 |
DU Loans and Debts from Credit Institutions (3) | 36.00 | | | 36.00 |
DV Miscellaneous Loans and Financial Debts (4) | 56 659.00 | | | 56 659.00 |
DX Trade payables and related accounts | 8 110.00 | | | 8 110.00 |
DY Tax and social security liabilities | 24 304.00 | | | 24 304.00 |
EC TOTAL (IV) | 89 110.00 | | | 89 110.00 |
EE Grand total (I to V) | 388 522.00 | | | 388 522.00 |
EG Accrued income and payables due within one year | 89 110.00 | | | 89 110.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 36.00 | | | 36.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 180 000.00 | | 180 000.00 | 180 000.00 |
FJ Net sales | 180 000.00 | | 180 000.00 | 180 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 962.00 | |
FQ Other income | | | 47.00 | |
FR Total operating income (I) | | | 184 010.00 | |
FW Other purchases and external expenses | | | 34 717.00 | |
FX Taxes, duties, and similar payments | | | 1 571.00 | |
FY Salaries and Wages | | | 65 436.00 | |
FZ Social Security Contributions | | | 24 666.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 219.00 | |
GF Total Operating Expenses (II) | | | 126 611.00 | |
GG - OPERATING RESULT (I - II) | | | 57 399.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 608.00 | |
GP Total financial income (V) | | | 1 608.00 | |
GR Interest and similar expenses | | | 3 386.00 | |
GU Total financial expenses (VI) | | | 3 386.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 778.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 55 621.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 962.00 | | | 3 962.00 |
HE Exceptional expenses on management operations | 90.00 | | | 90.00 |
HH Total exceptional expenses (VIII) | 90.00 | | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -90.00 | | | -90.00 |
HK Income tax | 12 781.00 | | | 12 781.00 |
HL TOTAL REVENUE (I + III + V + VII) | 185 619.00 | | | 185 619.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 142 869.00 | | | 142 869.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 750.00 | | | 42 750.00 |
| |
| 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 | 171 032.00 | | | 171 032.00 |
I3 DECREASES Total Financial Fixed Assets | | | 251 885.00 | |
I4 DECREASES Grand Total | | | 264 467.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 582.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 582.00 | | | 12 582.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 158 450.00 | | | 158 450.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 363.00 | 220.00 | | 12 363.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 363.00 | 220.00 | | 12 363.00 |
| |
| 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 | 8 111.00 | 8 111.00 | | 8 111.00 |
8K Other liabilities (including liabilities related to repo transactions) | 56 659.00 | 56 659.00 | | 56 659.00 |
UL Receivables related to investments | 93 435.00 | | | 93 435.00 |
VG Loans with a maturity of up to one year at origin | 36.00 | 36.00 | | 36.00 |
VP Miscellaneous | 3 687.00 | | | 3 687.00 |
VQ Other Taxes, Duties, and Similar Debts | 24 304.00 | 24 304.00 | | 24 304.00 |
VS Prepaid expenses | 147.00 | | | 147.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 97 269.00 | 3 834.00 | 93 435.00 | 97 269.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 89 111.00 | 89 111.00 | | 89 111.00 |
