| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 16 150.00 | 16 150.00 | | 16 150.00 |
AJ Other Intangible Assets | 400.00 | | 400.00 | 400.00 |
AT Other tangible assets | 3 148.00 | 2 145.00 | 1 004.00 | 3 148.00 |
BH Other financial assets | 25 000.00 | | 25 000.00 | 25 000.00 |
BJ TOTAL (I) | 929 168.00 | 18 295.00 | 910 874.00 | 929 168.00 |
BX Customers and related accounts | 4 968.00 | | 4 968.00 | 4 968.00 |
BZ Other receivables | 1 018 094.00 | | 1 018 094.00 | 1 018 094.00 |
CF Cash and cash equivalents | 41 924.00 | | 41 924.00 | 41 924.00 |
CH Prepaid expenses | 1 612.00 | | 1 612.00 | 1 612.00 |
CJ TOTAL (II) | 1 066 598.00 | | 1 066 598.00 | 1 066 598.00 |
CO Grand total (0 to V) | 1 995 766.00 | 18 295.00 | 1 977 471.00 | 1 995 766.00 |
CS Evaluated investments - equity method | 884 470.00 | | 884 470.00 | 884 470.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 1 444 646.00 | 1 375 513.00 | | 1 444 646.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 124 587.00 | 69 133.00 | | 124 587.00 |
DL TOTAL (I) | 1 580 233.00 | 1 455 646.00 | | 1 580 233.00 |
DV Miscellaneous Loans and Financial Debts (4) | 347 067.00 | 412 764.00 | | 347 067.00 |
DX Trade payables and related accounts | 2 073.00 | 1 983.00 | | 2 073.00 |
DY Tax and social security liabilities | 48 099.00 | 55 639.00 | | 48 099.00 |
EC TOTAL (IV) | 397 239.00 | 470 386.00 | | 397 239.00 |
EE Grand total (I to V) | 1 977 471.00 | 1 926 032.00 | | 1 977 471.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 282 540.00 | |
FJ Net sales | | | 282 540.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 282 540.00 | |
FU Purchases of raw materials and other supplies | | | 3 375.00 | |
FW Other purchases and external expenses | | | 19 067.00 | |
FX Taxes, duties, and similar payments | | | 2 987.00 | |
FY Salaries and Wages | | | 124 677.00 | |
FZ Social Security Contributions | | | 43 134.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 922.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 194 162.00 | |
GG - OPERATING RESULT (I - II) | | | 88 378.00 | |
GP Total financial income (V) | | | 67 009.00 | |
GU Total financial expenses (VI) | | | 6 689.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 60 320.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 148 699.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 754.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -754.00 | | |
HK Income tax | 24 112.00 | 22 479.00 | | 24 112.00 |
HL TOTAL REVENUE (I + III + V + VII) | 349 549.00 | 294 485.00 | | 349 549.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 224 962.00 | 225 352.00 | | 224 962.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 124 587.00 | 69 133.00 | | 124 587.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 373.00 | 922.00 | | 17 373.00 |
PE DEPRECIATION Total including other intangible assets | 16 150.00 | | | 16 150.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 223.00 | 922.00 | | 1 223.00 |
| |
| 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 | 250 000.00 | 100 000.00 | 150 000.00 | 250 000.00 |
8B Suppliers and Related Accounts | 2 073.00 | 2 073.00 | | 2 073.00 |
8D Social Security and Other Social Organizations | 48 098.00 | 48 098.00 | | 48 098.00 |
8K Other liabilities (including liabilities related to repo transactions) | 96 617.00 | 96 617.00 | | 96 617.00 |
UT Other financial assets | 25 000.00 | | 25 000.00 | 25 000.00 |
VG Loans with a maturity of up to one year at origin | 450.00 | 450.00 | | 450.00 |
VS Prepaid expenses | 1 024 674.00 | 1 024 674.00 | | 1 024 674.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 049 674.00 | 1 024 674.00 | 25 000.00 | 1 049 674.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 397 239.00 | 247 239.00 | 150 000.00 | 397 239.00 |
