| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 5 631.00 | | 5 631.00 | 5 631.00 |
BJ TOTAL (I) | 372 041.00 | 366 410.00 | 5 631.00 | 372 041.00 |
BZ Other receivables | 5 178.00 | | 5 178.00 | 5 178.00 |
CF Cash and cash equivalents | 31.00 | | 31.00 | 31.00 |
CJ TOTAL (II) | 5 208.00 | | 5 208.00 | 5 208.00 |
CO Grand total (0 to V) | 377 249.00 | 366 410.00 | 10 839.00 | 377 249.00 |
CU Other investments | 366 410.00 | 366 410.00 | | 366 410.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -482 216.00 | -491 713.00 | | -482 216.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 301.00 | 9 496.00 | | 9 301.00 |
DK Regulated provisions | 16 410.00 | 16 410.00 | | 16 410.00 |
DL TOTAL (I) | -416 505.00 | -425 806.00 | | -416 505.00 |
DP Provisions for Risks | 16 500.00 | 16 500.00 | | 16 500.00 |
DR TOTAL (IV) | 16 500.00 | 16 500.00 | | 16 500.00 |
DV Miscellaneous Loans and Financial Debts (4) | 154 961.00 | 136 935.00 | | 154 961.00 |
DX Trade payables and related accounts | 1 599.00 | 1 200.00 | | 1 599.00 |
DY Tax and social security liabilities | 800.00 | 1 280.00 | | 800.00 |
EA Other liabilities | 253 484.00 | 279 654.00 | | 253 484.00 |
EC TOTAL (IV) | 410 844.00 | 419 069.00 | | 410 844.00 |
EE Grand total (I to V) | 10 839.00 | 9 763.00 | | 10 839.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 48 000.00 | | 48 000.00 | 48 000.00 |
FJ Net sales | 48 000.00 | | 48 000.00 | 48 000.00 |
FQ Other income | | | 481.00 | |
FR Total operating income (I) | | | 48 481.00 | |
FW Other purchases and external expenses | | | 3 841.00 | |
FX Taxes, duties, and similar payments | | | 498.00 | |
FY Salaries and Wages | | | 15 600.00 | |
FZ Social Security Contributions | | | 7 404.00 | |
GF Total Operating Expenses (II) | | | 27 343.00 | |
GG - OPERATING RESULT (I - II) | | | 21 138.00 | |
GR Interest and similar expenses | | | 11 836.00 | |
GU Total financial expenses (VI) | | | 11 836.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 836.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 301.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 221.00 | | |
HH Total exceptional expenses (VIII) | | 221.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -221.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 48 481.00 | 48 001.00 | | 48 481.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 179.00 | 38 504.00 | | 39 179.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 301.00 | 9 496.00 | | 9 301.00 |
| |
| 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 | 372 041.00 | | | 372 041.00 |
I3 DECREASES Total Financial Fixed Assets | | | 372 041.00 | |
I4 DECREASES Grand Total | | | 372 041.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 372 041.00 | | | 372 041.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 16 410.00 | | | 16 410.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 16 500.00 | | | 16 500.00 |
7B Total provisions for depreciation | 366 410.00 | | | 366 410.00 |
7C Grand total | 399 320.00 | | | 399 320.00 |
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 |
8A Miscellaneous Loans and Financial Debts | 153 458.00 | 48 458.00 | 60 000.00 | 153 458.00 |
8B Suppliers and Related Accounts | 1 599.00 | 1 599.00 | | 1 599.00 |
8K Other liabilities (including liabilities related to repo transactions) | 253 484.00 | 253 484.00 | | 253 484.00 |
UT Other financial assets | 5 631.00 | | | 5 631.00 |
VB VAT | 574.00 | | | 574.00 |
VI Group and Associates | 1 503.00 | 1 503.00 | | 1 503.00 |
VM Income taxes | 4 604.00 | | | 4 604.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 809.00 | 5 178.00 | 5 631.00 | 10 809.00 |
VW VAT | 800.00 | 800.00 | | 800.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 410 844.00 | 305 844.00 | 60 000.00 | 410 844.00 |
