| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 12 764.00 | | 12 764.00 | 12 764.00 |
BH Other financial assets | 20.00 | | 20.00 | 20.00 |
BJ TOTAL (I) | 1 042 351.00 | | 1 042 351.00 | 1 042 351.00 |
BX Customers and related accounts | 6 000.00 | | 6 000.00 | 6 000.00 |
BZ Other receivables | 32 625.00 | | 32 625.00 | 32 625.00 |
CF Cash and cash equivalents | 56 105.00 | | 56 105.00 | 56 105.00 |
CH Prepaid expenses | 462.00 | | 462.00 | 462.00 |
CJ TOTAL (II) | 95 192.00 | | 95 192.00 | 95 192.00 |
CO Grand total (0 to V) | 1 137 544.00 | | 1 137 544.00 | 1 137 544.00 |
CU Other investments | 1 029 567.00 | | 1 029 567.00 | 1 029 567.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 351 220.00 | 310 000.00 | | 351 220.00 |
DB Share, merger, contribution premiums, etc. | 8 780.00 | | | 8 780.00 |
DH Retained earnings | -9 980.00 | -24 588.00 | | -9 980.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 87 152.00 | 14 608.00 | | 87 152.00 |
DK Regulated provisions | 11 602.00 | 5 801.00 | | 11 602.00 |
DL TOTAL (I) | 448 774.00 | 305 821.00 | | 448 774.00 |
DU Loans and Debts from Credit Institutions (3) | 654 516.00 | 778 710.00 | | 654 516.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 326.00 | 68 932.00 | | 30 326.00 |
DX Trade payables and related accounts | 1 128.00 | 4 160.00 | | 1 128.00 |
DY Tax and social security liabilities | 2 799.00 | 2 100.00 | | 2 799.00 |
EC TOTAL (IV) | 688 769.00 | 853 902.00 | | 688 769.00 |
EE Grand total (I to V) | 1 137 544.00 | 1 159 723.00 | | 1 137 544.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 68 199.00 | |
FJ Net sales | | | 68 199.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 68 200.00 | |
FW Other purchases and external expenses | | | 37 856.00 | |
FX Taxes, duties, and similar payments | | | 500.00 | |
FY Salaries and Wages | | | 5 823.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 44 179.00 | |
GG - OPERATING RESULT (I - II) | | | 24 021.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 80 000.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 80 002.00 | |
GR Interest and similar expenses | | | 12 599.00 | |
GU Total financial expenses (VI) | | | 12 599.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 67 403.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 91 424.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 5 801.00 | 5 801.00 | | 5 801.00 |
HH Total exceptional expenses (VIII) | 5 801.00 | 5 801.00 | | 5 801.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 801.00 | -5 801.00 | | -5 801.00 |
HK Income tax | -1 529.00 | -2 516.00 | | -1 529.00 |
HL TOTAL REVENUE (I + III + V + VII) | 148 202.00 | 60 001.00 | | 148 202.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 050.00 | 45 392.00 | | 61 050.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 87 152.00 | 14 608.00 | | 87 152.00 |
| |
| 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 | 1 042 351.00 | | | 1 042 351.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 042 351.00 | |
I4 DECREASES Grand Total | | | 1 042 351.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 042 351.00 | | | 1 042 351.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 801.00 | 5 801.00 | | 5 801.00 |
7C Grand total | 5 801.00 | 5 801.00 | | 5 801.00 |
UJ - Exceptional | | 5 801.00 | | |
| |
| 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 | 1 128.00 | 1 128.00 | | 1 128.00 |
8K Other liabilities (including liabilities related to repo transactions) | 30 326.00 | 30 326.00 | | 30 326.00 |
VH Loans with a maturity of more than one year at origin | 654 516.00 | 126 378.00 | 528 138.00 | 654 516.00 |
VK Loans repaid during the year | 124 194.00 | | | 124 194.00 |
VS Prepaid expenses | 462.00 | | | 462.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 107.00 | 39 087.00 | 20.00 | 39 107.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 688 769.00 | 160 631.00 | 528 138.00 | 688 769.00 |
