| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 240 046.00 | | 240 046.00 | 240 046.00 |
CF Cash and cash equivalents | 38 317.00 | | 38 317.00 | 38 317.00 |
CH Prepaid expenses | 500.00 | | 500.00 | 500.00 |
CJ TOTAL (II) | 38 817.00 | | 38 817.00 | 38 817.00 |
CO Grand total (0 to V) | 278 863.00 | | 278 863.00 | 278 863.00 |
CU Other investments | 240 031.00 | | 240 031.00 | 240 031.00 |
| |
| 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 | 118 738.00 | 76 260.00 | | 118 738.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 782.00 | 42 478.00 | | 12 782.00 |
DJ Investment subsidies | 1 933.00 | 2 733.00 | | 1 933.00 |
DK Regulated provisions | 11 991.00 | 8 619.00 | | 11 991.00 |
DL TOTAL (I) | 156 444.00 | 141 090.00 | | 156 444.00 |
DW Advances and down payments received on current orders | 59 300.00 | 59 300.00 | | 59 300.00 |
DX Trade payables and related accounts | 1 147.00 | 1 330.00 | | 1 147.00 |
EC TOTAL (IV) | 122 418.00 | 142 578.00 | | 122 418.00 |
EE Grand total (I to V) | 278 863.00 | 283 668.00 | | 278 863.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 620.00 | |
FX Taxes, duties, and similar payments | | | 158.00 | |
GF Total Operating Expenses (II) | | | 2 777.00 | |
GG - OPERATING RESULT (I - II) | | | -2 777.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 000.00 | |
GL Other interest and similar income | | | 130.00 | |
GP Total financial income (V) | | | 20 130.00 | |
GR Interest and similar expenses | | | 1 998.00 | |
GU Total financial expenses (VI) | | | 1 998.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 132.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 354.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 800.00 | 800.00 | | 800.00 |
HD Total exceptional income (VII) | 800.00 | 800.00 | | 800.00 |
HG Exceptional depreciation and provisions | 3 373.00 | 3 373.00 | | 3 373.00 |
HH Total exceptional expenses (VIII) | 3 373.00 | 3 373.00 | | 3 373.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 573.00 | -2 573.00 | | -2 573.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 930.00 | 50 931.00 | | 20 930.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 149.00 | 8 452.00 | | 8 149.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 782.00 | 42 478.00 | | 12 782.00 |
| |
| 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 | 240 046.00 | | | 240 046.00 |
I3 DECREASES Total Financial Fixed Assets | | | 240 046.00 | |
I4 DECREASES Grand Total | | | 240 046.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 240 046.00 | | | 240 046.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8 619.00 | 3 373.00 | | 8 619.00 |
7C Grand total | 8 619.00 | 3 373.00 | | 8 619.00 |
UJ - Exceptional | | 3 373.00 | | |
| |
| 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 | 1 147.00 | 1 147.00 | | 1 147.00 |
VH Loans with a maturity of more than one year at origin | 61 861.00 | 21 266.00 | 40 595.00 | 61 861.00 |
VI Group and Associates | 59 300.00 | 59 300.00 | | 59 300.00 |
VK Loans repaid during the year | 19 715.00 | | | 19 715.00 |
VQ Other Taxes, Duties, and Similar Debts | 110.00 | 110.00 | | 110.00 |
VS Prepaid expenses | 500.00 | | | 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 500.00 | 500.00 | | 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 122 418.00 | 81 824.00 | 40 595.00 | 122 418.00 |
