| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 64 821.00 | | 64 821.00 | 64 821.00 |
BJ TOTAL (I) | 1 450 932.00 | | 1 450 932.00 | 1 450 932.00 |
BZ Other receivables | 3 065.00 | | 3 065.00 | 3 065.00 |
CF Cash and cash equivalents | 395 990.00 | | 395 990.00 | 395 990.00 |
CJ TOTAL (II) | 399 055.00 | | 399 055.00 | 399 055.00 |
CO Grand total (0 to V) | 1 849 987.00 | | 1 849 987.00 | 1 849 987.00 |
CU Other investments | 1 386 111.00 | | 1 386 111.00 | 1 386 111.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 665 000.00 | 665 000.00 | | 665 000.00 |
DD Legal reserve (1) | 70 000.00 | 70 000.00 | | 70 000.00 |
DG Other reserves | 573 767.00 | 502 442.00 | | 573 767.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 498 769.00 | 141 324.00 | | 498 769.00 |
DL TOTAL (I) | 1 807 536.00 | 1 378 767.00 | | 1 807 536.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 528.00 | 48 878.00 | | 13 528.00 |
DX Trade payables and related accounts | 11 321.00 | 5 766.00 | | 11 321.00 |
DY Tax and social security liabilities | 17 602.00 | 4 167.00 | | 17 602.00 |
EC TOTAL (IV) | 42 451.00 | 58 811.00 | | 42 451.00 |
EE Grand total (I to V) | 1 849 987.00 | 1 437 578.00 | | 1 849 987.00 |
EG Accrued income and payables due within one year | 42 451.00 | 58 811.00 | | 42 451.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 236 642.00 | |
FJ Net sales | | | 236 642.00 | |
FR Total operating income (I) | | | 236 642.00 | |
FW Other purchases and external expenses | | | 196 526.00 | |
FX Taxes, duties, and similar payments | | | 1 154.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 197 681.00 | |
GG - OPERATING RESULT (I - II) | | | 38 961.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 478 130.00 | |
GL Other interest and similar income | | | 3 150.00 | |
GP Total financial income (V) | | | 481 280.00 | |
GR Interest and similar expenses | | | 270.00 | |
GU Total financial expenses (VI) | | | 270.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 481 010.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 519 971.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 21 203.00 | 10 621.00 | | 21 203.00 |
HL TOTAL REVENUE (I + III + V + VII) | 717 922.00 | 345 751.00 | | 717 922.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 219 153.00 | 204 426.00 | | 219 153.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 498 769.00 | 141 325.00 | | 498 769.00 |
| |
| 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 | 1 423 985.00 | | | 1 423 985.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 450 932.00 | |
I4 DECREASES Grand Total | | | 1 450 932.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 423 985.00 | | | 1 423 985.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 13 528.00 | 13 528.00 | | 13 528.00 |
8B Suppliers and Related Accounts | 11 321.00 | 11 321.00 | | 11 321.00 |
UL Receivables related to investments | 64 821.00 | | | 64 821.00 |
VP Miscellaneous | 3 065.00 | | | 3 065.00 |
VQ Other Taxes, Duties, and Similar Debts | 17 602.00 | 17 602.00 | | 17 602.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 67 886.00 | 3 065.00 | 64 821.00 | 67 886.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42 451.00 | 42 451.00 | | 42 451.00 |
