| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 599 414.00 | | 599 414.00 | 599 414.00 |
BX Customers and related accounts | 5 040.00 | | 5 040.00 | 5 040.00 |
BZ Other receivables | 21 791.00 | | 21 791.00 | 21 791.00 |
CF Cash and cash equivalents | 15 547.00 | | 15 547.00 | 15 547.00 |
CJ TOTAL (II) | 42 378.00 | | 42 378.00 | 42 378.00 |
CO Grand total (0 to V) | 641 792.00 | | 641 792.00 | 641 792.00 |
CU Other investments | 599 414.00 | | 599 414.00 | 599 414.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DH Retained earnings | -3 885.00 | | | -3 885.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 50 971.00 | | | 50 971.00 |
DK Regulated provisions | 36 053.00 | | | 36 053.00 |
DL TOTAL (I) | 133 139.00 | | | 133 139.00 |
DU Loans and Debts from Credit Institutions (3) | 108 016.00 | | | 108 016.00 |
DV Miscellaneous Loans and Financial Debts (4) | 397 226.00 | | | 397 226.00 |
DX Trade payables and related accounts | 2 570.00 | | | 2 570.00 |
DY Tax and social security liabilities | 840.00 | | | 840.00 |
EC TOTAL (IV) | 508 653.00 | | | 508 653.00 |
EE Grand total (I to V) | 641 792.00 | | | 641 792.00 |
EG Accrued income and payables due within one year | 414 290.00 | | | 414 290.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 46 066.00 | | 46 066.00 | 46 066.00 |
FJ Net sales | 46 066.00 | | 46 066.00 | 46 066.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 242.00 | |
FR Total operating income (I) | | | 48 309.00 | |
FW Other purchases and external expenses | | | 4 992.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
FY Salaries and Wages | | | 32 543.00 | |
FZ Social Security Contributions | | | 900.00 | |
GF Total Operating Expenses (II) | | | 38 585.00 | |
GG - OPERATING RESULT (I - II) | | | 9 723.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 257.00 | |
GP Total financial income (V) | | | 50 257.00 | |
GR Interest and similar expenses | | | 2 847.00 | |
GU Total financial expenses (VI) | | | 2 847.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 47 409.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 132.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 242.00 | | | 2 242.00 |
HE Exceptional expenses on management operations | 148.00 | | | 148.00 |
HG Exceptional depreciation and provisions | 13 460.00 | | | 13 460.00 |
HH Total exceptional expenses (VIII) | 13 608.00 | | | 13 608.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -13 608.00 | | | -13 608.00 |
HK Income tax | -7 448.00 | | | -7 448.00 |
HL TOTAL REVENUE (I + III + V + VII) | 98 566.00 | | | 98 566.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 594.00 | | | 47 594.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 50 971.00 | | | 50 971.00 |
| |
| 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 | 561 767.00 | 37 647.00 | | 561 767.00 |
I3 DECREASES Total Financial Fixed Assets | | | 599 414.00 | |
I4 DECREASES Grand Total | | | 599 414.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 561 767.00 | 37 647.00 | | 561 767.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 22 592.00 | 13 461.00 | | 22 592.00 |
7C Grand total | 22 592.00 | 13 461.00 | | 22 592.00 |
UJ - Exceptional | | | 13 461.00 | |
| |
| 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 | 2 571.00 | 2 571.00 | | 2 571.00 |
8K Other liabilities (including liabilities related to repo transactions) | 397 226.00 | 397 226.00 | | 397 226.00 |
VH Loans with a maturity of more than one year at origin | 108 016.00 | 13 654.00 | 51 886.00 | 108 016.00 |
VK Loans repaid during the year | 11 877.00 | | | 11 877.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 831.00 | 26 831.00 | | 26 831.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 508 653.00 | 414 291.00 | 51 886.00 | 508 653.00 |
