| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 477.00 | 1 477.00 | | 1 477.00 |
BJ TOTAL (I) | 785 914.00 | 1 477.00 | 784 437.00 | 785 914.00 |
BX Customers and related accounts | 15 319.00 | | 15 319.00 | 15 319.00 |
BZ Other receivables | 258 074.00 | | 258 074.00 | 258 074.00 |
CF Cash and cash equivalents | 176 551.00 | | 176 551.00 | 176 551.00 |
CH Prepaid expenses | 691.00 | | 691.00 | 691.00 |
CJ TOTAL (II) | 450 635.00 | | 450 635.00 | 450 635.00 |
CO Grand total (0 to V) | 1 236 549.00 | 1 477.00 | 1 235 072.00 | 1 236 549.00 |
CU Other investments | 784 437.00 | | 784 437.00 | 784 437.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 700 000.00 | 400 000.00 | | 700 000.00 |
DD Legal reserve (1) | 17 170.00 | 13 035.00 | | 17 170.00 |
DG Other reserves | 213 483.00 | 474 918.00 | | 213 483.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 97 797.00 | 82 701.00 | | 97 797.00 |
DK Regulated provisions | 25 510.00 | 25 510.00 | | 25 510.00 |
DL TOTAL (I) | 1 053 961.00 | 996 164.00 | | 1 053 961.00 |
DU Loans and Debts from Credit Institutions (3) | 77 572.00 | 128 644.00 | | 77 572.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 562.00 | 9 494.00 | | 9 562.00 |
DX Trade payables and related accounts | 1 789.00 | 1 500.00 | | 1 789.00 |
DY Tax and social security liabilities | 92 187.00 | 36 648.00 | | 92 187.00 |
EA Other liabilities | | 8 910.00 | | |
EC TOTAL (IV) | 181 111.00 | 185 196.00 | | 181 111.00 |
EE Grand total (I to V) | 1 235 072.00 | 1 181 359.00 | | 1 235 072.00 |
EG Accrued income and payables due within one year | 155 397.00 | 108 121.00 | | 155 397.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 132 766.00 | | 132 766.00 | 132 766.00 |
FJ Net sales | 132 766.00 | | 132 766.00 | 132 766.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 132 767.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 34 135.00 | |
FX Taxes, duties, and similar payments | | | 1 344.00 | |
FY Salaries and Wages | | | 97 587.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 133 065.00 | |
GG - OPERATING RESULT (I - II) | | | -298.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GR Interest and similar expenses | | | 1 080.00 | |
GU Total financial expenses (VI) | | | 1 080.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 98 920.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 98 621.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 34 500.00 | | | 34 500.00 |
HD Total exceptional income (VII) | 34 500.00 | | | 34 500.00 |
HF Exceptional expenses on capital transactions | 23 586.00 | | | 23 586.00 |
HG Exceptional depreciation and provisions | | 4 466.00 | | |
HH Total exceptional expenses (VIII) | 23 586.00 | 4 466.00 | | 23 586.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 10 914.00 | -4 466.00 | | 10 914.00 |
HK Income tax | 11 738.00 | 12 224.00 | | 11 738.00 |
HL TOTAL REVENUE (I + III + V + VII) | 267 267.00 | 212 621.00 | | 267 267.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 169 470.00 | 129 920.00 | | 169 470.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 97 797.00 | 82 701.00 | | 97 797.00 |
| |
| 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 | 785 914.00 | | 23 586.00 | 785 914.00 |
I3 DECREASES Total Financial Fixed Assets | | | 784 437.00 | |
I4 DECREASES Grand Total | | 23 586.00 | 785 914.00 | |
IY DECREASES Total Tangible Fixed Assets | | 23 586.00 | 1 477.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 477.00 | | 23 586.00 | 1 477.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 784 437.00 | | | 784 437.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 477.00 | | | 1 477.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 477.00 | | | 1 477.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 25 510.00 | 25 510.00 | | 25 510.00 |
7C Grand total | 25 510.00 | 25 510.00 | | 25 510.00 |
| |
| 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 | 1 789.00 | 1 789.00 | | 1 789.00 |
8D Social Security and Other Social Organizations | 8 997.00 | 8 997.00 | | 8 997.00 |
8E Income Taxes | 78 362.00 | 78 362.00 | | 78 362.00 |
UX Other trade receivables | 15 319.00 | 15 319.00 | | 15 319.00 |
VB VAT | 247.00 | 247.00 | | 247.00 |
VC Group and associates | 257 826.00 | 257 826.00 | | 257 826.00 |
VH Loans with a maturity of more than one year at origin | 77 572.00 | 51 858.00 | 25 714.00 | 77 572.00 |
VI Group and Associates | 9 562.00 | 9 562.00 | | 9 562.00 |
VK Loans repaid during the year | 50 820.00 | | | 50 820.00 |
VQ Other Taxes, Duties, and Similar Debts | 333.00 | 333.00 | | 333.00 |
VS Prepaid expenses | 691.00 | 691.00 | | 691.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 274 084.00 | 274 084.00 | | 274 084.00 |
VW VAT | 4 495.00 | 4 495.00 | | 4 495.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 181 111.00 | 155 397.00 | 25 714.00 | 181 111.00 |
