| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 372 707.00 | | 372 707.00 | 372 707.00 |
BZ Other receivables | 520.00 | | 520.00 | 520.00 |
CF Cash and cash equivalents | 1 072.00 | | 1 072.00 | 1 072.00 |
CJ TOTAL (II) | 1 592.00 | | 1 592.00 | 1 592.00 |
CO Grand total (0 to V) | 374 299.00 | | 374 299.00 | 374 299.00 |
CU Other investments | 372 707.00 | | 372 707.00 | 372 707.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 203 000.00 | | | 203 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 932.00 | | | 16 932.00 |
DK Regulated provisions | 2 960.00 | | | 2 960.00 |
DL TOTAL (I) | 222 892.00 | | | 222 892.00 |
DU Loans and Debts from Credit Institutions (3) | 130 197.00 | | | 130 197.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 527.00 | | | 8 527.00 |
DX Trade payables and related accounts | 3 240.00 | | | 3 240.00 |
DY Tax and social security liabilities | 3 101.00 | | | 3 101.00 |
EA Other liabilities | 6 342.00 | | | 6 342.00 |
EC TOTAL (IV) | 151 406.00 | | | 151 406.00 |
EE Grand total (I to V) | 374 299.00 | | | 374 299.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 66 713.00 | |
FJ Net sales | | | 66 713.00 | |
FR Total operating income (I) | | | 66 713.00 | |
FW Other purchases and external expenses | | | 5 126.00 | |
FX Taxes, duties, and similar payments | | | 3 653.00 | |
FY Salaries and Wages | | | 36 000.00 | |
FZ Social Security Contributions | | | 23 751.00 | |
GF Total Operating Expenses (II) | | | 68 530.00 | |
GG - OPERATING RESULT (I - II) | | | -1 818.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 25 632.00 | |
GP Total financial income (V) | | | 25 632.00 | |
GR Interest and similar expenses | | | 3 922.00 | |
GU Total financial expenses (VI) | | | 3 922.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 21 710.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 892.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 960.00 | | | 2 960.00 |
HH Total exceptional expenses (VIII) | 2 960.00 | | | 2 960.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 960.00 | | | -2 960.00 |
HL TOTAL REVENUE (I + III + V + VII) | 92 345.00 | | | 92 345.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 75 413.00 | | | 75 413.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 932.00 | | | 16 932.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 2 960.00 | | |
UJ - Exceptional | | | 2 960.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 133.00 | 133.00 | | 133.00 |
8B Suppliers and Related Accounts | 3 240.00 | 3 240.00 | | 3 240.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 736.00 | 6 342.00 | 8 395.00 | 14 736.00 |
VH Loans with a maturity of more than one year at origin | 130 197.00 | 22 933.00 | 95 009.00 | 130 197.00 |
VJ Loans taken out during the year | 164 000.00 | | | 164 000.00 |
VK Loans repaid during the year | 33 803.00 | | | 33 803.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 520.00 | 520.00 | | 520.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 151 406.00 | 35 748.00 | 103 404.00 | 151 406.00 |
