| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 21 713.00 | 15 222.00 | 6 490.00 | 21 713.00 |
BJ TOTAL (I) | 487 010.00 | 15 222.00 | 471 787.00 | 487 010.00 |
BZ Other receivables | 56 193.00 | | 56 193.00 | 56 193.00 |
CF Cash and cash equivalents | 4 048.00 | | 4 048.00 | 4 048.00 |
CH Prepaid expenses | 1 023.00 | | 1 023.00 | 1 023.00 |
CJ TOTAL (II) | 61 263.00 | | 61 263.00 | 61 263.00 |
CO Grand total (0 to V) | 548 273.00 | 15 222.00 | 533 051.00 | 548 273.00 |
CU Other investments | 465 297.00 | | 465 297.00 | 465 297.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 354 690.00 | 304 086.00 | | 354 690.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 718.00 | 50 604.00 | | 6 718.00 |
DL TOTAL (I) | 370 208.00 | 363 490.00 | | 370 208.00 |
DU Loans and Debts from Credit Institutions (3) | 9 994.00 | 23 958.00 | | 9 994.00 |
DV Miscellaneous Loans and Financial Debts (4) | 135 767.00 | 119 887.00 | | 135 767.00 |
DX Trade payables and related accounts | 7 380.00 | 4 489.00 | | 7 380.00 |
DY Tax and social security liabilities | 9 488.00 | 12 277.00 | | 9 488.00 |
EA Other liabilities | 214.00 | 214.00 | | 214.00 |
EC TOTAL (IV) | 162 843.00 | 160 824.00 | | 162 843.00 |
EE Grand total (I to V) | 533 051.00 | 524 313.00 | | 533 051.00 |
EG Accrued income and payables due within one year | 152 849.00 | 150 830.00 | | 152 849.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 59 167.00 | | 59 167.00 | 59 167.00 |
FJ Net sales | 59 167.00 | | 59 167.00 | 59 167.00 |
FR Total operating income (I) | | | 59 167.00 | |
FW Other purchases and external expenses | | | 5 144.00 | |
FX Taxes, duties, and similar payments | | | 1 448.00 | |
FY Salaries and Wages | | | 31 127.00 | |
FZ Social Security Contributions | | | 9 953.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 763.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 51 435.00 | |
GG - OPERATING RESULT (I - II) | | | 7 732.00 | |
GR Interest and similar expenses | | | 962.00 | |
GU Total financial expenses (VI) | | | 962.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -962.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 770.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 52.00 | | | 52.00 |
HH Total exceptional expenses (VIII) | 52.00 | | | 52.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -52.00 | | | -52.00 |
HL TOTAL REVENUE (I + III + V + VII) | 59 167.00 | 210 000.00 | | 59 167.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 448.00 | 159 396.00 | | 52 448.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 718.00 | 50 604.00 | | 6 718.00 |
| |
| 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 | 487 010.00 | | | 487 010.00 |
I3 DECREASES Total Financial Fixed Assets | | | 465 297.00 | |
I4 DECREASES Grand Total | | | 487 010.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 713.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 713.00 | | | 21 713.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 465 297.00 | | | 465 297.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 460.00 | 3 763.00 | | 11 460.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 460.00 | 3 763.00 | | 11 460.00 |
| |
| 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 | 7 380.00 | 7 380.00 | | 7 380.00 |
8K Other liabilities (including liabilities related to repo transactions) | 135 981.00 | 135 981.00 | | 135 981.00 |
VH Loans with a maturity of more than one year at origin | 9 994.00 | | | 9 994.00 |
VK Loans repaid during the year | 13 964.00 | | | 13 964.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 56 193.00 | | | 56 193.00 |
VS Prepaid expenses | 1 023.00 | | | 1 023.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 57 215.00 | 57 215.00 | | 57 215.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 162 843.00 | 152 849.00 | | 162 843.00 |
