| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 136 600.00 | | 136 600.00 | 136 600.00 |
BJ TOTAL (I) | 2 658 827.00 | | 2 658 827.00 | 2 658 827.00 |
BX Customers and related accounts | 15 600.00 | | 15 600.00 | 15 600.00 |
BZ Other receivables | 32 500.00 | | 32 500.00 | 32 500.00 |
CF Cash and cash equivalents | 13 626.00 | | 13 626.00 | 13 626.00 |
CJ TOTAL (II) | 61 726.00 | | 61 726.00 | 61 726.00 |
CO Grand total (0 to V) | 2 720 554.00 | | 2 720 554.00 | 2 720 554.00 |
CU Other investments | 2 522 227.00 | | 2 522 227.00 | 2 522 227.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 1 584 748.00 | 1 513 742.00 | | 1 584 748.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 219 706.00 | 71 005.00 | | 219 706.00 |
DK Regulated provisions | 42 089.00 | 42 089.00 | | 42 089.00 |
DL TOTAL (I) | 1 901 544.00 | 1 681 838.00 | | 1 901 544.00 |
DU Loans and Debts from Credit Institutions (3) | 325 627.00 | 505 484.00 | | 325 627.00 |
DV Miscellaneous Loans and Financial Debts (4) | 478 244.00 | 545 523.00 | | 478 244.00 |
DX Trade payables and related accounts | 3 157.00 | 3 064.00 | | 3 157.00 |
DY Tax and social security liabilities | 11 982.00 | 24 962.00 | | 11 982.00 |
EC TOTAL (IV) | 819 010.00 | 1 079 033.00 | | 819 010.00 |
EE Grand total (I to V) | 2 720 554.00 | 2 760 871.00 | | 2 720 554.00 |
EG Accrued income and payables due within one year | 244 223.00 | 309 840.00 | | 244 223.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 156 000.00 | | 156 000.00 | 156 000.00 |
FJ Net sales | 156 000.00 | | 156 000.00 | 156 000.00 |
FR Total operating income (I) | | | 156 000.00 | |
FW Other purchases and external expenses | | | 3 526.00 | |
FX Taxes, duties, and similar payments | | | 8 543.00 | |
FY Salaries and Wages | | | 84 000.00 | |
FZ Social Security Contributions | | | 55 455.00 | |
GF Total Operating Expenses (II) | | | 151 525.00 | |
GG - OPERATING RESULT (I - II) | | | 4 474.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 261 762.00 | |
GL Other interest and similar income | | | 2 390.00 | |
GP Total financial income (V) | | | 264 152.00 | |
GR Interest and similar expenses | | | 22 672.00 | |
GU Total financial expenses (VI) | | | 22 672.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 241 480.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 245 955.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 26 249.00 | 6 264.00 | | 26 249.00 |
HL TOTAL REVENUE (I + III + V + VII) | 420 152.00 | 274 091.00 | | 420 152.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 200 446.00 | 203 085.00 | | 200 446.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 219 706.00 | 71 005.00 | | 219 706.00 |
| |
| 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 | 2 619 475.00 | | | 2 619 475.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 658 827.00 | |
I4 DECREASES Grand Total | | | 2 658 827.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 619 475.00 | | | 2 619 475.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 42 089.00 | | | 42 089.00 |
7C Grand total | 42 089.00 | | | 42 089.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 446 324.00 | 83 985.00 | 362 338.00 | 446 324.00 |
8B Suppliers and Related Accounts | 3 157.00 | 3 157.00 | | 3 157.00 |
8K Other liabilities (including liabilities related to repo transactions) | 31 919.00 | 31 919.00 | | 31 919.00 |
UL Receivables related to investments | 136 600.00 | | | 136 600.00 |
UX Other trade receivables | 48 100.00 | | | 48 100.00 |
VH Loans with a maturity of more than one year at origin | 325 627.00 | 113 179.00 | 212 447.00 | 325 627.00 |
VK Loans repaid during the year | 179 856.00 | | | 179 856.00 |
VQ Other Taxes, Duties, and Similar Debts | 11 982.00 | 11 982.00 | | 11 982.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 184 701.00 | 48 100.00 | 136 600.00 | 184 701.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 819 010.00 | 244 223.00 | 574 786.00 | 819 010.00 |
