| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 760.00 | 648.00 | 112.00 | 760.00 |
BH Other financial assets | 280.00 | | 280.00 | 280.00 |
BJ TOTAL (I) | 148 287.00 | 648.00 | 147 639.00 | 148 287.00 |
BZ Other receivables | 3 218.00 | | 3 218.00 | 3 218.00 |
CF Cash and cash equivalents | 48 174.00 | | 48 174.00 | 48 174.00 |
CJ TOTAL (II) | 51 392.00 | | 51 392.00 | 51 392.00 |
CO Grand total (0 to V) | 199 679.00 | 648.00 | 199 031.00 | 199 679.00 |
CS Evaluated investments - equity method | 147 247.00 | | 147 247.00 | 147 247.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 269.00 | 77 200.00 | | 269.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 121 718.00 | 51 064.00 | | 121 718.00 |
DL TOTAL (I) | 130 237.00 | 136 514.00 | | 130 237.00 |
DU Loans and Debts from Credit Institutions (3) | 163.00 | 163.00 | | 163.00 |
DX Trade payables and related accounts | 1 392.00 | 1 038.00 | | 1 392.00 |
DY Tax and social security liabilities | 67 238.00 | 39 648.00 | | 67 238.00 |
EC TOTAL (IV) | 68 794.00 | 40 849.00 | | 68 794.00 |
EE Grand total (I to V) | 199 031.00 | 177 363.00 | | 199 031.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 180 000.00 | |
FJ Net sales | | | 180 000.00 | |
FR Total operating income (I) | | | 180 000.00 | |
FW Other purchases and external expenses | | | 10 961.00 | |
FX Taxes, duties, and similar payments | | | 706.00 | |
FY Salaries and Wages | | | 169 538.00 | |
FZ Social Security Contributions | | | 700.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 462.00 | |
GF Total Operating Expenses (II) | | | 182 367.00 | |
GG - OPERATING RESULT (I - II) | | | -2 367.00 | |
GP Total financial income (V) | | | 124 665.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 124 665.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 122 298.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 580.00 | 1 846.00 | | 580.00 |
HL TOTAL REVENUE (I + III + V + VII) | 304 665.00 | 192 743.00 | | 304 665.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 182 947.00 | 141 679.00 | | 182 947.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 121 718.00 | 51 064.00 | | 121 718.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 736.00 | 462.00 | 1 550.00 | 1 736.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 736.00 | 462.00 | 1 550.00 | 1 736.00 |
| |
| 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 | 1 392.00 | 1 392.00 | | 1 392.00 |
8D Social Security and Other Social Organizations | 67 238.00 | 67 238.00 | | 67 238.00 |
8K Other liabilities (including liabilities related to repo transactions) | 163.00 | 163.00 | | 163.00 |
UT Other financial assets | 280.00 | | 280.00 | 280.00 |
VS Prepaid expenses | 3 218.00 | 3 218.00 | | 3 218.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 68 794.00 | 68 794.00 | | 68 794.00 |
