| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 000.00 | | 3 000.00 | 3 000.00 |
BD Other fixed assets | 1 008.00 | | 1 008.00 | 1 008.00 |
BJ TOTAL (I) | 1 047 729.00 | | 1 047 729.00 | 1 047 729.00 |
BZ Other receivables | 247 762.00 | | 247 762.00 | 247 762.00 |
CF Cash and cash equivalents | 52 426.00 | | 52 426.00 | 52 426.00 |
CH Prepaid expenses | 846.00 | | 846.00 | 846.00 |
CJ TOTAL (II) | 301 035.00 | | 301 035.00 | 301 035.00 |
CO Grand total (0 to V) | 1 348 763.00 | | 1 348 763.00 | 1 348 763.00 |
CS Evaluated investments - equity method | 1 043 721.00 | | 1 043 721.00 | 1 043 721.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 845 000.00 | 845 000.00 | | 845 000.00 |
DD Legal reserve (1) | 38 294.00 | 29 646.00 | | 38 294.00 |
DG Other reserves | 285 396.00 | 171 788.00 | | 285 396.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 168 420.00 | 172 956.00 | | 168 420.00 |
DK Regulated provisions | 6 051.00 | 6 051.00 | | 6 051.00 |
DL TOTAL (I) | 1 343 161.00 | 1 225 441.00 | | 1 343 161.00 |
DU Loans and Debts from Credit Institutions (3) | 1 262.00 | 4 780.00 | | 1 262.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 396.00 | 2 370.00 | | 2 396.00 |
DY Tax and social security liabilities | 1 945.00 | 2 946.00 | | 1 945.00 |
EC TOTAL (IV) | 5 603.00 | 10 097.00 | | 5 603.00 |
EE Grand total (I to V) | 1 348 763.00 | 1 235 538.00 | | 1 348 763.00 |
EI Including equity loans | 1 262.00 | | | 1 262.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 90 000.00 | |
FJ Net sales | | | 90 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 337.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 98 338.00 | |
FW Other purchases and external expenses | | | 3 572.00 | |
FX Taxes, duties, and similar payments | | | 5 510.00 | |
FY Salaries and Wages | | | 46 392.00 | |
FZ Social Security Contributions | | | 24 428.00 | |
GE Other Expenses | | | 71.00 | |
GF Total Operating Expenses (II) | | | 79 974.00 | |
GG - OPERATING RESULT (I - II) | | | 18 365.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 153 000.00 | |
GL Other interest and similar income | | | 2 154.00 | |
GP Total financial income (V) | | | 155 154.00 | |
GR Interest and similar expenses | | | 1 028.00 | |
GU Total financial expenses (VI) | | | 1 028.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 154 126.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 172 491.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 071.00 | 4 872.00 | | 4 071.00 |
HL TOTAL REVENUE (I + III + V + VII) | 253 492.00 | 252 301.00 | | 253 492.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 85 073.00 | 79 345.00 | | 85 073.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 168 420.00 | 172 956.00 | | 168 420.00 |
| |
| 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 | 1 047 729.00 | | | 1 047 729.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 044 729.00 | |
I4 DECREASES Grand Total | | | 1 047 729.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 000.00 | | | 3 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 044 729.00 | | | 1 044 729.00 |
| |
| 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 | 2 396.00 | 2 396.00 | | 2 396.00 |
VB VAT | 399.00 | 399.00 | | 399.00 |
VC Group and associates | 246 562.00 | 246 562.00 | | 246 562.00 |
VI Group and Associates | 1 262.00 | 1 262.00 | | 1 262.00 |
VM Income taxes | 801.00 | 801.00 | | 801.00 |
VQ Other Taxes, Duties, and Similar Debts | 445.00 | 445.00 | | 445.00 |
VS Prepaid expenses | 846.00 | 846.00 | | 846.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 248 609.00 | 248 609.00 | | 248 609.00 |
VW VAT | 1 500.00 | 1 500.00 | | 1 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 603.00 | 5 603.00 | | 5 603.00 |
