| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 356.00 | | 356.00 | 356.00 |
BJ TOTAL (I) | 1 553 031.00 | | 1 553 031.00 | 1 553 031.00 |
BZ Other receivables | 264.00 | | 264.00 | 264.00 |
CF Cash and cash equivalents | 62 127.00 | | 62 127.00 | 62 127.00 |
CJ TOTAL (II) | 62 392.00 | | 62 392.00 | 62 392.00 |
CO Grand total (0 to V) | 1 615 423.00 | | 1 615 423.00 | 1 615 423.00 |
CU Other investments | 1 552 675.00 | | 1 552 675.00 | 1 552 675.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 665 700.00 | | | 665 700.00 |
DD Legal reserve (1) | 6 818.00 | | | 6 818.00 |
DG Other reserves | 116 543.00 | | | 116 543.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 69 192.00 | | | 69 192.00 |
DK Regulated provisions | 30 058.00 | | | 30 058.00 |
DL TOTAL (I) | 888 313.00 | | | 888 313.00 |
DU Loans and Debts from Credit Institutions (3) | 599 791.00 | | | 599 791.00 |
DV Miscellaneous Loans and Financial Debts (4) | 122 193.00 | | | 122 193.00 |
DX Trade payables and related accounts | 1 590.00 | | | 1 590.00 |
DY Tax and social security liabilities | 3 535.00 | | | 3 535.00 |
EC TOTAL (IV) | 727 109.00 | | | 727 109.00 |
EE Grand total (I to V) | 1 615 423.00 | | | 1 615 423.00 |
EG Accrued income and payables due within one year | 212 077.00 | | | 212 077.00 |
| |
| 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 |
FR Total operating income (I) | | | 60 000.00 | |
FW Other purchases and external expenses | | | 3 073.00 | |
FX Taxes, duties, and similar payments | | | 259.00 | |
FY Salaries and Wages | | | 24 000.00 | |
GF Total Operating Expenses (II) | | | 27 332.00 | |
GG - OPERATING RESULT (I - II) | | | 32 667.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 63 650.00 | |
GL Other interest and similar income | | | 5.00 | |
GP Total financial income (V) | | | 63 655.00 | |
GR Interest and similar expenses | | | 16 995.00 | |
GU Total financial expenses (VI) | | | 16 995.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 46 659.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 79 327.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 8 595.00 | | | 8 595.00 |
HH Total exceptional expenses (VIII) | 8 595.00 | | | 8 595.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 595.00 | | | -8 595.00 |
HK Income tax | 1 540.00 | | | 1 540.00 |
HL TOTAL REVENUE (I + III + V + VII) | 123 655.00 | | | 123 655.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 54 463.00 | | | 54 463.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 69 192.00 | | | 69 192.00 |
| |
| 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 | 1 553 031.00 | | | 1 553 031.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 553 031.00 | |
I4 DECREASES Grand Total | | | 1 553 031.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 553 031.00 | | | 1 553 031.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 21 464.00 | 8 595.00 | | 21 464.00 |
7C Grand total | 21 464.00 | 8 595.00 | | 21 464.00 |
UJ - Exceptional | | 8 595.00 | | |
| |
| 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 | 1 590.00 | 1 590.00 | | 1 590.00 |
8K Other liabilities (including liabilities related to repo transactions) | 122 193.00 | 122 193.00 | | 122 193.00 |
VH Loans with a maturity of more than one year at origin | 599 792.00 | 84 759.00 | 335 184.00 | 599 792.00 |
VK Loans repaid during the year | 77 121.00 | | | 77 121.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 265.00 | 265.00 | | 265.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 727 110.00 | 212 077.00 | 335 184.00 | 727 110.00 |
