| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 491.00 | 4 393.00 | 98.00 | 4 491.00 |
BB Receivables related to investments | 150 000.00 | | 150 000.00 | 150 000.00 |
BJ TOTAL (I) | 405 391.00 | 4 393.00 | 400 998.00 | 405 391.00 |
BX Customers and related accounts | 28 682.00 | | 28 682.00 | 28 682.00 |
BZ Other receivables | 908 086.00 | | 908 086.00 | 908 086.00 |
CF Cash and cash equivalents | 387 339.00 | | 387 339.00 | 387 339.00 |
CH Prepaid expenses | 1 109.00 | | 1 109.00 | 1 109.00 |
CJ TOTAL (II) | 1 325 215.00 | | 1 325 215.00 | 1 325 215.00 |
CO Grand total (0 to V) | 1 730 605.00 | 4 393.00 | 1 726 212.00 | 1 730 605.00 |
CP Shares due in less than one year | 150 000.00 | | | 150 000.00 |
CU Other investments | 250 900.00 | | 250 900.00 | 250 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 192 000.00 | 1 192 000.00 | | 1 192 000.00 |
DD Legal reserve (1) | 19 427.00 | 18 701.00 | | 19 427.00 |
DG Other reserves | 369 112.00 | 355 322.00 | | 369 112.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 202.00 | 14 516.00 | | 29 202.00 |
DL TOTAL (I) | 1 609 741.00 | 1 580 539.00 | | 1 609 741.00 |
DV Miscellaneous Loans and Financial Debts (4) | 70 613.00 | 850 780.00 | | 70 613.00 |
DX Trade payables and related accounts | 6 312.00 | 2 980.00 | | 6 312.00 |
DY Tax and social security liabilities | 39 547.00 | 23 261.00 | | 39 547.00 |
EC TOTAL (IV) | 116 472.00 | 877 021.00 | | 116 472.00 |
EE Grand total (I to V) | 1 726 212.00 | 2 457 560.00 | | 1 726 212.00 |
EG Accrued income and payables due within one year | 116 472.00 | 877 021.00 | | 116 472.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 153 347.00 | | 153 347.00 | 153 347.00 |
FJ Net sales | 153 347.00 | | 153 347.00 | 153 347.00 |
FQ Other income | | | 61.00 | |
FR Total operating income (I) | | | 153 409.00 | |
FW Other purchases and external expenses | | | 30 169.00 | |
FX Taxes, duties, and similar payments | | | 156.00 | |
FY Salaries and Wages | | | 89 710.00 | |
FZ Social Security Contributions | | | 1 753.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 461.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 122 252.00 | |
GG - OPERATING RESULT (I - II) | | | 31 156.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 779.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 1 779.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 779.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 936.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HK Income tax | 3 734.00 | 2 562.00 | | 3 734.00 |
HL TOTAL REVENUE (I + III + V + VII) | 155 188.00 | 135 191.00 | | 155 188.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 125 986.00 | 120 675.00 | | 125 986.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 202.00 | 14 516.00 | | 29 202.00 |
| |
| 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 | 405 391.00 | | | 405 391.00 |
I3 DECREASES Total Financial Fixed Assets | | | 400 900.00 | |
I4 DECREASES Grand Total | | | 405 391.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 491.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 491.00 | | | 4 491.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 400 900.00 | | | 400 900.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 932.00 | 461.00 | | 3 932.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 932.00 | 461.00 | | 3 932.00 |
| |
| 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 | 6 312.00 | 6 312.00 | | 6 312.00 |
8D Social Security and Other Social Organizations | 26 422.00 | 26 422.00 | | 26 422.00 |
8E Income Taxes | 3 734.00 | 3 734.00 | | 3 734.00 |
UL Receivables related to investments | 150 000.00 | 150 000.00 | | 150 000.00 |
UX Other trade receivables | 28 682.00 | 28 682.00 | | 28 682.00 |
VB VAT | 870.00 | 870.00 | | 870.00 |
VC Group and associates | 4 968.00 | 4 968.00 | | 4 968.00 |
VI Group and Associates | 70 613.00 | 70 613.00 | | 70 613.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 902 248.00 | 902 248.00 | | 902 248.00 |
VS Prepaid expenses | 1 109.00 | 1 109.00 | | 1 109.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 087 876.00 | 1 087 876.00 | | 1 087 876.00 |
VW VAT | 9 391.00 | 9 391.00 | | 9 391.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 116 472.00 | 116 472.00 | | 116 472.00 |
