| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 891 345.00 | | 4 891 345.00 | 4 891 345.00 |
BX Customers and related accounts | 4 340.00 | | 4 340.00 | 4 340.00 |
BZ Other receivables | 9 064.00 | | 9 064.00 | 9 064.00 |
CF Cash and cash equivalents | 1 773.00 | | 1 773.00 | 1 773.00 |
CJ TOTAL (II) | 15 177.00 | | 15 177.00 | 15 177.00 |
CO Grand total (0 to V) | 4 906 522.00 | | 4 906 522.00 | 4 906 522.00 |
CU Other investments | 4 891 345.00 | | 4 891 345.00 | 4 891 345.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | -22 880.00 | 6 147.00 | | -22 880.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 120 581.00 | -29 027.00 | | 120 581.00 |
DK Regulated provisions | 1 156.00 | 406.00 | | 1 156.00 |
DL TOTAL (I) | 107 107.00 | -14 224.00 | | 107 107.00 |
DX Trade payables and related accounts | 9 416.00 | 8 458.00 | | 9 416.00 |
EA Other liabilities | 4 790 000.00 | 4 918 000.00 | | 4 790 000.00 |
EC TOTAL (IV) | 4 799 416.00 | 4 926 458.00 | | 4 799 416.00 |
EE Grand total (I to V) | 4 906 522.00 | 4 912 234.00 | | 4 906 522.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 18 787.00 | |
FX Taxes, duties, and similar payments | | | 1 268.00 | |
GE Other Expenses | | | -52.00 | |
GF Total Operating Expenses (II) | | | 20 004.00 | |
GG - OPERATING RESULT (I - II) | | | -20 004.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 165 000.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | 165 000.00 | |
GR Interest and similar expenses | | | 24 141.00 | |
GU Total financial expenses (VI) | | | 24 141.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 140 859.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 120 855.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 492.00 | 480.00 | | 492.00 |
HD Total exceptional income (VII) | 492.00 | 480.00 | | 492.00 |
HF Exceptional expenses on capital transactions | 16.00 | 28.00 | | 16.00 |
HG Exceptional depreciation and provisions | 750.00 | 406.00 | | 750.00 |
HH Total exceptional expenses (VIII) | 766.00 | 434.00 | | 766.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -274.00 | 46.00 | | -274.00 |
HL TOTAL REVENUE (I + III + V + VII) | 165 492.00 | 828.00 | | 165 492.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 911.00 | 29 854.00 | | 44 911.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 120 581.00 | -29 027.00 | | 120 581.00 |
| |
| 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 | 4 891 345.00 | | | 4 891 345.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 891 345.00 | |
I4 DECREASES Grand Total | | | 4 891 345.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 891 345.00 | | | 4 891 345.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 406.00 | 750.00 | | 406.00 |
7C Grand total | 406.00 | 750.00 | | 406.00 |
| |
| 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 | 9 415.00 | 9 415.00 | | 9 415.00 |
UX Other trade receivables | 4 340.00 | | | 4 340.00 |
VB VAT | 8 664.00 | | | 8 664.00 |
VI Group and Associates | 4 790 000.00 | 4 790 000.00 | | 4 790 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 399.00 | | | 399.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 404.00 | 13 404.00 | | 13 404.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 799 415.00 | 4 799 415.00 | | 4 799 415.00 |
