| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 51 003.00 | 8 531.00 | 42 472.00 | 51 003.00 |
BH Other financial assets | 6 310.00 | | 6 310.00 | 6 310.00 |
BJ TOTAL (I) | 1 064 813.00 | 8 531.00 | 1 056 282.00 | 1 064 813.00 |
BZ Other receivables | 206 141.00 | | 206 141.00 | 206 141.00 |
CF Cash and cash equivalents | 6 004.00 | | 6 004.00 | 6 004.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 212 145.00 | | 212 145.00 | 212 145.00 |
CO Grand total (0 to V) | 1 276 959.00 | 8 531.00 | 1 268 427.00 | 1 276 959.00 |
CU Other investments | 1 007 500.00 | | 1 007 500.00 | 1 007 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DH Retained earnings | 33 731.00 | -87 133.00 | | 33 731.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 109 215.00 | 120 864.00 | | 109 215.00 |
DL TOTAL (I) | 1 142 946.00 | 1 033 731.00 | | 1 142 946.00 |
DU Loans and Debts from Credit Institutions (3) | 44 583.00 | 13 538.00 | | 44 583.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 400.00 | 3 535.00 | | 7 400.00 |
DX Trade payables and related accounts | 925.00 | 1 647.00 | | 925.00 |
DY Tax and social security liabilities | 72 551.00 | 37 828.00 | | 72 551.00 |
EA Other liabilities | 23.00 | 12.00 | | 23.00 |
EC TOTAL (IV) | 125 482.00 | 56 561.00 | | 125 482.00 |
EE Grand total (I to V) | 1 268 427.00 | 1 090 292.00 | | 1 268 427.00 |
EG Accrued income and payables due within one year | 94 776.00 | 53 149.00 | | 94 776.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 257 640.00 | | 257 640.00 | 257 640.00 |
FJ Net sales | 257 640.00 | | 257 640.00 | 257 640.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 31 291.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 288 931.00 | |
FW Other purchases and external expenses | | | 70 805.00 | |
FX Taxes, duties, and similar payments | | | 3 106.00 | |
FY Salaries and Wages | | | 44 702.00 | |
FZ Social Security Contributions | | | 16 477.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 698.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 142 793.00 | |
GG - OPERATING RESULT (I - II) | | | 146 138.00 | |
GR Interest and similar expenses | | | 1 082.00 | |
GU Total financial expenses (VI) | | | 1 082.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 082.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 145 057.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 182.00 | 25.00 | | 182.00 |
HF Exceptional expenses on capital transactions | | 13 330.00 | | |
HH Total exceptional expenses (VIII) | 182.00 | 13 355.00 | | 182.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -182.00 | -13 355.00 | | -182.00 |
HK Income tax | 35 660.00 | 5 242.00 | | 35 660.00 |
HL TOTAL REVENUE (I + III + V + VII) | 288 931.00 | 250 938.00 | | 288 931.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 179 717.00 | 130 074.00 | | 179 717.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 109 215.00 | 120 864.00 | | 109 215.00 |
| |
| 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 | 1 014 643.00 | | 50 170.00 | 1 014 643.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 013 810.00 | |
I4 DECREASES Grand Total | | | 1 064 813.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 51 003.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 833.00 | | 50 170.00 | 833.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 013 810.00 | | | 1 013 810.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 833.00 | 7 698.00 | | 833.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 833.00 | 7 698.00 | | 833.00 |
| |
| 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 | 925.00 | 925.00 | | 925.00 |
8C Staff and Related Accounts | 6 638.00 | 6 638.00 | | 6 638.00 |
8D Social Security and Other Social Organizations | 3 733.00 | 3 733.00 | | 3 733.00 |
8E Income Taxes | 31 727.00 | 31 727.00 | | 31 727.00 |
8K Other liabilities (including liabilities related to repo transactions) | 23.00 | 23.00 | | 23.00 |
UT Other financial assets | 6 310.00 | | 6 310.00 | 6 310.00 |
VB VAT | 218.00 | 218.00 | | 218.00 |
VC Group and associates | 199 231.00 | 199 231.00 | | 199 231.00 |
VG Loans with a maturity of up to one year at origin | 1 807.00 | 1 807.00 | | 1 807.00 |
VH Loans with a maturity of more than one year at origin | 42 775.00 | 12 069.00 | 30 706.00 | 42 775.00 |
VI Group and Associates | 7 400.00 | 7 400.00 | | 7 400.00 |
VJ Loans taken out during the year | 45 000.00 | | | 45 000.00 |
VK Loans repaid during the year | 15 748.00 | | | 15 748.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 159.00 | 1 159.00 | | 1 159.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 692.00 | 6 692.00 | | 6 692.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 212 451.00 | 206 141.00 | 6 310.00 | 212 451.00 |
VW VAT | 29 295.00 | 29 295.00 | | 29 295.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 125 482.00 | 94 776.00 | 30 706.00 | 125 482.00 |
