| |
| 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 | 825.00 | 825.00 | | 825.00 |
AT Other tangible assets | 5 513.00 | 5 513.00 | | 5 513.00 |
BJ TOTAL (I) | 716 293.00 | 6 338.00 | 709 955.00 | 716 293.00 |
BX Customers and related accounts | 14 871.00 | | 14 871.00 | 14 871.00 |
BZ Other receivables | 5 091.00 | | 5 091.00 | 5 091.00 |
CF Cash and cash equivalents | 1 706.00 | | 1 706.00 | 1 706.00 |
CJ TOTAL (II) | 21 668.00 | | 21 668.00 | 21 668.00 |
CO Grand total (0 to V) | 737 961.00 | 6 338.00 | 731 623.00 | 737 961.00 |
CU Other investments | 709 955.00 | | 709 955.00 | 709 955.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 90 800.00 | | | 90 800.00 |
DD Legal reserve (1) | 7 141.00 | | | 7 141.00 |
DG Other reserves | 270 727.00 | | | 270 727.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 56 931.00 | | | 56 931.00 |
DK Regulated provisions | 48 556.00 | | | 48 556.00 |
DL TOTAL (I) | 474 155.00 | | | 474 155.00 |
DU Loans and Debts from Credit Institutions (3) | 163 898.00 | | | 163 898.00 |
DV Miscellaneous Loans and Financial Debts (4) | 89 192.00 | | | 89 192.00 |
DX Trade payables and related accounts | 1 656.00 | | | 1 656.00 |
DY Tax and social security liabilities | 2 721.00 | | | 2 721.00 |
EC TOTAL (IV) | 257 468.00 | | | 257 468.00 |
EE Grand total (I to V) | 731 623.00 | | | 731 623.00 |
EG Accrued income and payables due within one year | 148 897.00 | | | 148 897.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 36 392.00 | | 36 392.00 | 36 392.00 |
FJ Net sales | 36 392.00 | | 36 392.00 | 36 392.00 |
FR Total operating income (I) | | | 36 393.00 | |
FW Other purchases and external expenses | | | 3 438.00 | |
FX Taxes, duties, and similar payments | | | 411.00 | |
FY Salaries and Wages | | | 20 000.00 | |
GF Total Operating Expenses (II) | | | 23 849.00 | |
GG - OPERATING RESULT (I - II) | | | 12 543.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 58 000.00 | |
GP Total financial income (V) | | | 58 000.00 | |
GR Interest and similar expenses | | | 3 072.00 | |
GU Total financial expenses (VI) | | | 3 072.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 54 928.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 67 471.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 10 759.00 | | | 10 759.00 |
HH Total exceptional expenses (VIII) | 10 759.00 | | | 10 759.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 759.00 | | | -10 759.00 |
HK Income tax | -218.00 | | | -218.00 |
HL TOTAL REVENUE (I + III + V + VII) | 94 393.00 | | | 94 393.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 462.00 | | | 37 462.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 56 931.00 | | | 56 931.00 |
| |
| 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 | 716 293.00 | | | 716 293.00 |
I3 DECREASES Total Financial Fixed Assets | | | 709 955.00 | |
I4 DECREASES Grand Total | | | 716 293.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 338.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 338.00 | | | 6 338.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 709 955.00 | | | 709 955.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 338.00 | | | 6 338.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 338.00 | | | 6 338.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 37 797.00 | 10 759.00 | | 37 797.00 |
7C Grand total | 37 797.00 | 10 759.00 | | 37 797.00 |
UJ - Exceptional | | 10 759.00 | | |
| |
| 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 | 1 656.00 | 1 656.00 | | 1 656.00 |
UX Other trade receivables | 14 871.00 | | | 14 871.00 |
VB VAT | 276.00 | | | 276.00 |
VH Loans with a maturity of more than one year at origin | 163 898.00 | 55 327.00 | 108 571.00 | 163 898.00 |
VI Group and Associates | 89 192.00 | 89 192.00 | | 89 192.00 |
VK Loans repaid during the year | 54 286.00 | | | 54 286.00 |
VM Income taxes | 4 815.00 | | | 4 815.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 962.00 | 19 962.00 | | 19 962.00 |
VW VAT | 2 721.00 | 2 721.00 | | 2 721.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 257 468.00 | 148 897.00 | 108 571.00 | 257 468.00 |
