| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 722 341.00 | | 722 341.00 | 722 341.00 |
BX Customers and related accounts | 525.00 | | 525.00 | 525.00 |
BZ Other receivables | 153 587.00 | | 153 587.00 | 153 587.00 |
CF Cash and cash equivalents | 6 623.00 | | 6 623.00 | 6 623.00 |
CH Prepaid expenses | 1 531.00 | | 1 531.00 | 1 531.00 |
CJ TOTAL (II) | 162 266.00 | | 162 266.00 | 162 266.00 |
CO Grand total (0 to V) | 884 607.00 | | 884 607.00 | 884 607.00 |
CU Other investments | 722 326.00 | | 722 326.00 | 722 326.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 108 480.00 | 108 480.00 | | 108 480.00 |
DD Legal reserve (1) | 10 848.00 | 10 848.00 | | 10 848.00 |
DG Other reserves | 16 522.00 | 16 522.00 | | 16 522.00 |
DH Retained earnings | -36 251.00 | -27 813.00 | | -36 251.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -27 294.00 | -8 438.00 | | -27 294.00 |
DK Regulated provisions | 5 456.00 | 5 456.00 | | 5 456.00 |
DL TOTAL (I) | 77 762.00 | 105 055.00 | | 77 762.00 |
DU Loans and Debts from Credit Institutions (3) | 139 318.00 | 161 045.00 | | 139 318.00 |
DV Miscellaneous Loans and Financial Debts (4) | 228 400.00 | 228 400.00 | | 228 400.00 |
DX Trade payables and related accounts | 4 802.00 | 8 572.00 | | 4 802.00 |
DY Tax and social security liabilities | 1 364.00 | 1 258.00 | | 1 364.00 |
EA Other liabilities | 432 961.00 | 464 301.00 | | 432 961.00 |
EC TOTAL (IV) | 806 845.00 | 863 576.00 | | 806 845.00 |
EE Grand total (I to V) | 884 607.00 | 968 631.00 | | 884 607.00 |
EG Accrued income and payables due within one year | 502 784.00 | 532 759.00 | | 502 784.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 30 000.00 | | | 30 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 72 000.00 | | 72 000.00 | 72 000.00 |
FJ Net sales | 72 000.00 | | 72 000.00 | 72 000.00 |
FR Total operating income (I) | | | 72 000.00 | |
FW Other purchases and external expenses | | | 4 433.00 | |
FX Taxes, duties, and similar payments | | | 4 044.00 | |
FY Salaries and Wages | | | 28 464.00 | |
FZ Social Security Contributions | | | 19 661.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 56 604.00 | |
GG - OPERATING RESULT (I - II) | | | 15 396.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 053.00 | |
GL Other interest and similar income | | | 2 519.00 | |
GP Total financial income (V) | | | 102 572.00 | |
GR Interest and similar expenses | | | 16 283.00 | |
GU Total financial expenses (VI) | | | 16 283.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 86 288.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 101 685.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 19 661.00 | 19 308.00 | | 19 661.00 |
HA Exceptional income from management transactions | 3 056.00 | | | 3 056.00 |
HB Exceptional income from capital transactions | 24 284.00 | | | 24 284.00 |
HD Total exceptional income (VII) | 27 340.00 | | | 27 340.00 |
HE Exceptional expenses on management operations | 156 318.00 | | | 156 318.00 |
HG Exceptional depreciation and provisions | | 1 091.00 | | |
HH Total exceptional expenses (VIII) | 156 318.00 | 1 091.00 | | 156 318.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -128 978.00 | -1 091.00 | | -128 978.00 |
HL TOTAL REVENUE (I + III + V + VII) | 201 912.00 | 71 600.00 | | 201 912.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 229 205.00 | 80 038.00 | | 229 205.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -27 294.00 | -8 438.00 | | -27 294.00 |
| |
| 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 | 722 341.00 | | | 722 341.00 |
I3 DECREASES Total Financial Fixed Assets | | | 722 341.00 | |
I4 DECREASES Grand Total | | | 722 341.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 722 341.00 | | | 722 341.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 5 456.00 | | | 5 456.00 |
7C Grand total | 5 456.00 | | | 5 456.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 525.00 | | | 525.00 |
VC Group and associates | 128 519.00 | | | 128 519.00 |
VS Prepaid expenses | 1 531.00 | | | 1 531.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 155 643.00 | 155 643.00 | | 155 643.00 |
VY TOTAL – STATEMENT OF LIABILITIES | | 83 658.00 | 186 113.00 | |
