| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 500.00 | 281.00 | 219.00 | 500.00 |
BJ TOTAL (I) | 228 093.00 | 281.00 | 227 811.00 | 228 093.00 |
BX Customers and related accounts | 8 497.00 | | 8 497.00 | 8 497.00 |
BZ Other receivables | 48 236.00 | | 48 236.00 | 48 236.00 |
CF Cash and cash equivalents | 1 214.00 | | 1 214.00 | 1 214.00 |
CH Prepaid expenses | 289.00 | | 289.00 | 289.00 |
CJ TOTAL (II) | 58 236.00 | | 58 236.00 | 58 236.00 |
CO Grand total (0 to V) | 286 329.00 | 281.00 | 286 048.00 | 286 329.00 |
CS Evaluated investments - equity method | 227 593.00 | | 227 593.00 | 227 593.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 117 520.00 | 117 520.00 | | 117 520.00 |
DH Retained earnings | -40 120.00 | -44 771.00 | | -40 120.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 725.00 | 4 651.00 | | 3 725.00 |
DL TOTAL (I) | 81 125.00 | 77 400.00 | | 81 125.00 |
DT Other Bond Issues | 30 895.00 | 53 445.00 | | 30 895.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 514.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 101 932.00 | 83 583.00 | | 101 932.00 |
DX Trade payables and related accounts | 2 087.00 | 2 065.00 | | 2 087.00 |
DY Tax and social security liabilities | 6 980.00 | 6 218.00 | | 6 980.00 |
EA Other liabilities | 63 029.00 | 63 029.00 | | 63 029.00 |
EC TOTAL (IV) | 204 922.00 | 209 854.00 | | 204 922.00 |
EE Grand total (I to V) | 286 048.00 | 287 255.00 | | 286 048.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 44 223.00 | |
FJ Net sales | | | 44 223.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 44 225.00 | |
FW Other purchases and external expenses | | | 11 238.00 | |
FX Taxes, duties, and similar payments | | | 466.00 | |
FY Salaries and Wages | | | 22 158.00 | |
FZ Social Security Contributions | | | 4 383.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 167.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 38 423.00 | |
GG - OPERATING RESULT (I - II) | | | 5 802.00 | |
GP Total financial income (V) | | | 2.00 | |
GU Total financial expenses (VI) | | | 2 079.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 078.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 725.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 1 403.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 403.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 44 227.00 | 42 734.00 | | 44 227.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 502.00 | 38 083.00 | | 40 502.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 725.00 | 4 651.00 | | 3 725.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 115.00 | 167.00 | | 115.00 |
PE DEPRECIATION Total including other intangible assets | 115.00 | 167.00 | | 115.00 |
| |
| 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 | 2 087.00 | 2 087.00 | | 2 087.00 |
8K Other liabilities (including liabilities related to repo transactions) | 164 961.00 | 164 961.00 | | 164 961.00 |
VG Loans with a maturity of up to one year at origin | 30 895.00 | 21 263.00 | 9 632.00 | 30 895.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 980.00 | 6 980.00 | | 6 980.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 57 023.00 | 57 023.00 | | 57 023.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 204 922.00 | 195 291.00 | 9 632.00 | 204 922.00 |
