| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 598.00 | 598.00 | | 598.00 |
AV Fixed assets in progress | 1 250.00 | | 1 250.00 | 1 250.00 |
BJ TOTAL (I) | 6 135 155.00 | 2 385 861.00 | 3 749 294.00 | 6 135 155.00 |
BX Customers and related accounts | 12 000.00 | | 12 000.00 | 12 000.00 |
BZ Other receivables | 91 259.00 | | 91 259.00 | 91 259.00 |
CF Cash and cash equivalents | 28 071.00 | | 28 071.00 | 28 071.00 |
CJ TOTAL (II) | 131 330.00 | | 131 330.00 | 131 330.00 |
CO Grand total (0 to V) | 6 266 486.00 | 2 385 861.00 | 3 880 625.00 | 6 266 486.00 |
CU Other investments | 6 133 307.00 | 2 385 263.00 | 3 748 044.00 | 6 133 307.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 70 000.00 | | | 70 000.00 |
DD Legal reserve (1) | 7 000.00 | | | 7 000.00 |
DG Other reserves | 352 956.00 | | | 352 956.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 117 361.00 | | | 117 361.00 |
DK Regulated provisions | 51 821.00 | | | 51 821.00 |
DL TOTAL (I) | 599 138.00 | | | 599 138.00 |
DU Loans and Debts from Credit Institutions (3) | 1 442 422.00 | | | 1 442 422.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 688 324.00 | | | 1 688 324.00 |
DX Trade payables and related accounts | 9 933.00 | | | 9 933.00 |
DY Tax and social security liabilities | 140 808.00 | | | 140 808.00 |
EC TOTAL (IV) | 3 281 487.00 | | | 3 281 487.00 |
EE Grand total (I to V) | 3 880 625.00 | | | 3 880 625.00 |
EG Accrued income and payables due within one year | 2 162 060.00 | | | 2 162 060.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 15 868.00 | | | 15 868.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 240 000.00 | | 240 000.00 | 240 000.00 |
FJ Net sales | 240 000.00 | | 240 000.00 | 240 000.00 |
FR Total operating income (I) | | | 240 000.00 | |
FW Other purchases and external expenses | | | 54 942.00 | |
FX Taxes, duties, and similar payments | | | 1 697.00 | |
FY Salaries and Wages | | | 156 000.00 | |
FZ Social Security Contributions | | | 37 764.00 | |
GF Total Operating Expenses (II) | | | 250 404.00 | |
GG - OPERATING RESULT (I - II) | | | -10 404.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 146 231.00 | |
GP Total financial income (V) | | | 146 231.00 | |
GR Interest and similar expenses | | | 95 139.00 | |
GU Total financial expenses (VI) | | | 95 139.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 51 092.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 689.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 37 764.00 | | | 37 764.00 |
HA Exceptional income from management transactions | 2 570.00 | | | 2 570.00 |
HD Total exceptional income (VII) | 2 570.00 | | | 2 570.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 570.00 | | | 2 570.00 |
HK Income tax | -74 102.00 | | | -74 102.00 |
HL TOTAL REVENUE (I + III + V + VII) | 388 801.00 | | | 388 801.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 271 441.00 | | | 271 441.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 117 361.00 | | | 117 361.00 |
| |
| 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 | 6 133 905.00 | | 1 250.00 | 6 133 905.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 133 307.00 | |
I4 DECREASES Grand Total | | | 6 135 155.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 848.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 598.00 | | 1 250.00 | 598.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 133 307.00 | | | 6 133 307.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 598.00 | | | 598.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 598.00 | | | 598.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 51 821.00 | | | 51 821.00 |
7B Total provisions for depreciation | 2 385 263.00 | | | 2 385 263.00 |
7C Grand total | 2 437 084.00 | | | 2 437 084.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 9 933.00 | 9 933.00 | | 9 933.00 |
8D Social Security and Other Social Organizations | 135 258.00 | 135 258.00 | | 135 258.00 |
UX Other trade receivables | 12 000.00 | | | 12 000.00 |
VB VAT | 1 511.00 | | | 1 511.00 |
VG Loans with a maturity of up to one year at origin | 15 868.00 | 15 868.00 | | 15 868.00 |
VH Loans with a maturity of more than one year at origin | 1 426 554.00 | 307 128.00 | 1 119 426.00 | 1 426 554.00 |
VI Group and Associates | 1 688 324.00 | 1 688 324.00 | | 1 688 324.00 |
VK Loans repaid during the year | 295 930.00 | | | 295 930.00 |
VM Income taxes | 89 748.00 | | | 89 748.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 697.00 | 1 697.00 | | 1 697.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 103 259.00 | 103 259.00 | | 103 259.00 |
VW VAT | 3 853.00 | 3 853.00 | | 3 853.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 281 487.00 | 2 162 060.00 | 1 119 426.00 | 3 281 487.00 |
