| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 11 174.00 | 11 174.00 | | 11 174.00 |
BB Receivables related to investments | 3 918.00 | | 3 918.00 | 3 918.00 |
BJ TOTAL (I) | 524 992.00 | 11 174.00 | 513 818.00 | 524 992.00 |
BZ Other receivables | 238 847.00 | | 238 847.00 | 238 847.00 |
CD Marketable securities | 300 750.00 | | 300 750.00 | 300 750.00 |
CF Cash and cash equivalents | 10 063.00 | | 10 063.00 | 10 063.00 |
CJ TOTAL (II) | 549 660.00 | | 549 660.00 | 549 660.00 |
CO Grand total (0 to V) | 1 074 653.00 | 11 174.00 | 1 063 478.00 | 1 074 653.00 |
CP Shares due in less than one year | 3 918.00 | | | 3 918.00 |
CU Other investments | 509 900.00 | | 509 900.00 | 509 900.00 |
| |
| 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 |
DE Statutory or contractual reserves | 162 609.00 | 162 609.00 | | 162 609.00 |
DG Other reserves | 733 758.00 | 654 194.00 | | 733 758.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 106 279.00 | 99 565.00 | | 106 279.00 |
DL TOTAL (I) | 1 013 647.00 | 927 368.00 | | 1 013 647.00 |
DV Miscellaneous Loans and Financial Debts (4) | 699.00 | 39 119.00 | | 699.00 |
DX Trade payables and related accounts | 99.00 | 696.00 | | 99.00 |
DY Tax and social security liabilities | 46 216.00 | 20 426.00 | | 46 216.00 |
EA Other liabilities | 2 818.00 | 2 818.00 | | 2 818.00 |
EC TOTAL (IV) | 49 832.00 | 63 059.00 | | 49 832.00 |
EE Grand total (I to V) | 1 063 478.00 | 990 426.00 | | 1 063 478.00 |
EG Accrued income and payables due within one year | 49 832.00 | 63 059.00 | | 49 832.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 112 800.00 | | 112 800.00 | 112 800.00 |
FJ Net sales | 112 800.00 | | 112 800.00 | 112 800.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 163.00 | |
FR Total operating income (I) | | | 112 963.00 | |
FW Other purchases and external expenses | | | 3 967.00 | |
FX Taxes, duties, and similar payments | | | 8 577.00 | |
FY Salaries and Wages | | | 66 000.00 | |
FZ Social Security Contributions | | | 35 080.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 113 626.00 | |
GG - OPERATING RESULT (I - II) | | | -663.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GL Other interest and similar income | | | 4 592.00 | |
GP Total financial income (V) | | | 104 592.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 104 592.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 103 928.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 163.00 | | | 163.00 |
A2 TOTAL ASSETS | 35 080.00 | 38 205.00 | | 35 080.00 |
HA Exceptional income from management transactions | | 156.00 | | |
HD Total exceptional income (VII) | | 156.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 156.00 | | |
HK Income tax | -2 351.00 | 1 280.00 | | -2 351.00 |
HL TOTAL REVENUE (I + III + V + VII) | 217 555.00 | 216 054.00 | | 217 555.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 111 275.00 | 116 489.00 | | 111 275.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 106 279.00 | 99 565.00 | | 106 279.00 |
| |
| 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 | 524 992.00 | | | 524 992.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 11 174.00 | | | 11 174.00 |
I3 DECREASES Total Financial Fixed Assets | | | 513 818.00 | |
I4 DECREASES Grand Total | | | 524 992.00 | |
IN DECREASES Start-up, development, or research expenses | | | 11 174.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 513 818.00 | | | 513 818.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 174.00 | | | 11 174.00 |
CY DEPRECIATION Start-up, development, or research expenses | 11 174.00 | | | 11 174.00 |
| |
| 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 | 99.00 | 99.00 | | 99.00 |
8E Income Taxes | 44 871.00 | 44 871.00 | | 44 871.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 818.00 | 2 818.00 | | 2 818.00 |
UL Receivables related to investments | 3 918.00 | 3 918.00 | | 3 918.00 |
VB VAT | 17.00 | 17.00 | | 17.00 |
VC Group and associates | 238 831.00 | 238 831.00 | | 238 831.00 |
VI Group and Associates | 699.00 | 699.00 | | 699.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 242 765.00 | 242 765.00 | | 242 765.00 |
VW VAT | 1 345.00 | 1 345.00 | | 1 345.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 832.00 | 49 832.00 | | 49 832.00 |
