| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 294 782.00 | | 2 294 782.00 | 2 294 782.00 |
BX Customers and related accounts | 118 200.00 | | 118 200.00 | 118 200.00 |
BZ Other receivables | 4 557.00 | | 4 557.00 | 4 557.00 |
CD Marketable securities | 132 538.00 | | 132 538.00 | 132 538.00 |
CF Cash and cash equivalents | 12 386.00 | | 12 386.00 | 12 386.00 |
CJ TOTAL (II) | 267 681.00 | | 267 681.00 | 267 681.00 |
CO Grand total (0 to V) | 2 562 463.00 | | 2 562 463.00 | 2 562 463.00 |
CU Other investments | 2 294 782.00 | | 2 294 782.00 | 2 294 782.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 000.00 | 45 000.00 | | 45 000.00 |
DD Legal reserve (1) | 4 500.00 | 4 500.00 | | 4 500.00 |
DG Other reserves | 204 421.00 | 187 639.00 | | 204 421.00 |
DH Retained earnings | | 8 197.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 952.00 | 8 585.00 | | 12 952.00 |
DL TOTAL (I) | 266 872.00 | 253 921.00 | | 266 872.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 217 904.00 | 2 217 904.00 | | 2 217 904.00 |
DX Trade payables and related accounts | 4 141.00 | 2 940.00 | | 4 141.00 |
DY Tax and social security liabilities | 73 546.00 | 17 358.00 | | 73 546.00 |
EC TOTAL (IV) | 2 295 591.00 | 2 238 202.00 | | 2 295 591.00 |
EE Grand total (I to V) | 2 562 463.00 | 2 492 122.00 | | 2 562 463.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 192 000.00 | | 192 000.00 | 192 000.00 |
FJ Net sales | 192 000.00 | | 192 000.00 | 192 000.00 |
FR Total operating income (I) | | | 192 000.00 | |
FW Other purchases and external expenses | | | 7 639.00 | |
FX Taxes, duties, and similar payments | | | 477.00 | |
FY Salaries and Wages | | | 106 000.00 | |
FZ Social Security Contributions | | | 63 539.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 177 655.00 | |
GG - OPERATING RESULT (I - II) | | | 14 346.00 | |
GL Other interest and similar income | | | 34 067.00 | |
GP Total financial income (V) | | | 34 067.00 | |
GR Interest and similar expenses | | | | |
GT Net expenses on sales of marketable securities | | | 33 176.00 | |
GU Total financial expenses (VI) | | | 33 176.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 891.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 237.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 285.00 | 2 539.00 | | 2 285.00 |
HL TOTAL REVENUE (I + III + V + VII) | 226 067.00 | 208 053.00 | | 226 067.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 213 116.00 | 199 468.00 | | 213 116.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 952.00 | 8 585.00 | | 12 952.00 |
| |
| 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 | 2 264 782.00 | | 30 000.00 | 2 264 782.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 294 782.00 | |
I4 DECREASES Grand Total | | | 2 294 782.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 264 782.00 | | 30 000.00 | 2 264 782.00 |
| |
| 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 | 4 141.00 | 4 141.00 | | 4 141.00 |
8D Social Security and Other Social Organizations | 40 246.00 | 40 246.00 | | 40 246.00 |
8E Income Taxes | 2 285.00 | 2 285.00 | | 2 285.00 |
UX Other trade receivables | 118 200.00 | 118 200.00 | | 118 200.00 |
VB VAT | 490.00 | 490.00 | | 490.00 |
VI Group and Associates | 2 217 904.00 | 2 217 904.00 | | 2 217 904.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 067.00 | 4 067.00 | | 4 067.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 122 757.00 | 122 757.00 | | 122 757.00 |
VW VAT | 31 015.00 | 31 015.00 | | 31 015.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 295 591.00 | 2 295 591.00 | | 2 295 591.00 |
