| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 563 420.00 | | 2 563 420.00 | 2 563 420.00 |
BX Customers and related accounts | 6 000.00 | | 6 000.00 | 6 000.00 |
BZ Other receivables | 40 196.00 | | 40 196.00 | 40 196.00 |
CF Cash and cash equivalents | 9 180.00 | | 9 180.00 | 9 180.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 55 376.00 | | 55 376.00 | 55 376.00 |
CO Grand total (0 to V) | 2 618 796.00 | | 2 618 796.00 | 2 618 796.00 |
CU Other investments | 2 563 420.00 | | 2 563 420.00 | 2 563 420.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DD Legal reserve (1) | 25 000.00 | 25 000.00 | | 25 000.00 |
DG Other reserves | 1 208 438.00 | 952 096.00 | | 1 208 438.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 260 276.00 | 256 343.00 | | 260 276.00 |
DK Regulated provisions | 8 420.00 | 8 420.00 | | 8 420.00 |
DL TOTAL (I) | 1 752 135.00 | 1 491 858.00 | | 1 752 135.00 |
DU Loans and Debts from Credit Institutions (3) | 485 791.00 | 750 820.00 | | 485 791.00 |
DV Miscellaneous Loans and Financial Debts (4) | 378 623.00 | 472 480.00 | | 378 623.00 |
DX Trade payables and related accounts | 144.00 | 120.00 | | 144.00 |
DY Tax and social security liabilities | 2 104.00 | 2 135.00 | | 2 104.00 |
EC TOTAL (IV) | 866 662.00 | 1 225 555.00 | | 866 662.00 |
EE Grand total (I to V) | 2 618 796.00 | 2 717 413.00 | | 2 618 796.00 |
EG Accrued income and payables due within one year | 654 854.00 | 741 249.00 | | 654 854.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 000.00 | | 60 000.00 | 60 000.00 |
FJ Net sales | 60 000.00 | | 60 000.00 | 60 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 60 000.00 | |
FW Other purchases and external expenses | | | 8 657.00 | |
FX Taxes, duties, and similar payments | | | 3 091.00 | |
FY Salaries and Wages | | | 37 388.00 | |
FZ Social Security Contributions | | | 11 731.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 60 868.00 | |
GG - OPERATING RESULT (I - II) | | | -868.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 272 961.00 | |
GL Other interest and similar income | | | 198.00 | |
GP Total financial income (V) | | | 273 159.00 | |
GR Interest and similar expenses | | | 16 992.00 | |
GU Total financial expenses (VI) | | | 16 992.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 256 167.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 255 299.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 358.00 | | |
HH Total exceptional expenses (VIII) | | 358.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -358.00 | | |
HK Income tax | -4 977.00 | -8 309.00 | | -4 977.00 |
HL TOTAL REVENUE (I + III + V + VII) | 333 159.00 | 333 720.00 | | 333 159.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 72 883.00 | 77 377.00 | | 72 883.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 260 276.00 | 256 343.00 | | 260 276.00 |
| |
| 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 | 2 563 420.00 | | | 2 563 420.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 563 420.00 | |
I4 DECREASES Grand Total | | | 2 563 420.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 563 420.00 | | | 2 563 420.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8 420.00 | | | 8 420.00 |
7C Grand total | 8 420.00 | | | 8 420.00 |
| |
| 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 | 144.00 | 144.00 | | 144.00 |
8D Social Security and Other Social Organizations | 131.00 | 131.00 | | 131.00 |
UX Other trade receivables | 6 000.00 | | | 6 000.00 |
VB VAT | 24.00 | | | 24.00 |
VC Group and associates | 28 708.00 | | | 28 708.00 |
VG Loans with a maturity of up to one year at origin | 2 577.00 | 2 577.00 | | 2 577.00 |
VH Loans with a maturity of more than one year at origin | 483 214.00 | 271 406.00 | 211 808.00 | 483 214.00 |
VI Group and Associates | 378 623.00 | 378 623.00 | | 378 623.00 |
VK Loans repaid during the year | 263 682.00 | | | 263 682.00 |
VM Income taxes | 11 464.00 | | | 11 464.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 46 196.00 | 46 196.00 | | 46 196.00 |
VW VAT | 1 973.00 | 1 973.00 | | 1 973.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 866 662.00 | 654 854.00 | 211 808.00 | 866 662.00 |
