| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 660 754.00 | | 1 660 754.00 | 1 660 754.00 |
BJ TOTAL (I) | 1 972 758.00 | | 1 972 758.00 | 1 972 758.00 |
BX Customers and related accounts | 7 200.00 | | 7 200.00 | 7 200.00 |
BZ Other receivables | 820 232.00 | | 820 232.00 | 820 232.00 |
CF Cash and cash equivalents | 83 198.00 | | 83 198.00 | 83 198.00 |
CJ TOTAL (II) | 910 631.00 | | 910 631.00 | 910 631.00 |
CO Grand total (0 to V) | 2 883 389.00 | | 2 883 389.00 | 2 883 389.00 |
CU Other investments | 312 003.00 | | 312 003.00 | 312 003.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 062 500.00 | 1 062 500.00 | | 1 062 500.00 |
DD Legal reserve (1) | 82 483.00 | 70 344.00 | | 82 483.00 |
DG Other reserves | 666 537.00 | 540 892.00 | | 666 537.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 235 981.00 | 242 784.00 | | 235 981.00 |
DL TOTAL (I) | 2 047 502.00 | 1 916 520.00 | | 2 047 502.00 |
DU Loans and Debts from Credit Institutions (3) | 609 220.00 | 726 724.00 | | 609 220.00 |
DV Miscellaneous Loans and Financial Debts (4) | 201 790.00 | 182 347.00 | | 201 790.00 |
DX Trade payables and related accounts | 23 676.00 | 23 712.00 | | 23 676.00 |
DY Tax and social security liabilities | 1 200.00 | 1 200.00 | | 1 200.00 |
EC TOTAL (IV) | 835 887.00 | 933 984.00 | | 835 887.00 |
EE Grand total (I to V) | 2 883 389.00 | 2 850 505.00 | | 2 883 389.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 36 000.00 | | 36 000.00 | 36 000.00 |
FJ Net sales | 36 000.00 | | 36 000.00 | 36 000.00 |
FQ Other income | | | -3.00 | |
FR Total operating income (I) | | | 35 996.00 | |
FW Other purchases and external expenses | | | 61 418.00 | |
FX Taxes, duties, and similar payments | | | 344.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 61 762.00 | |
GG - OPERATING RESULT (I - II) | | | -25 766.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 262 659.00 | |
GP Total financial income (V) | | | 262 659.00 | |
GR Interest and similar expenses | | | 14 103.00 | |
GU Total financial expenses (VI) | | | 14 103.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 248 555.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 222 789.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 8 000.00 | | |
HD Total exceptional income (VII) | | 8 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 8 000.00 | | |
HK Income tax | -13 192.00 | -12 841.00 | | -13 192.00 |
HL TOTAL REVENUE (I + III + V + VII) | 298 655.00 | 307 406.00 | | 298 655.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 62 674.00 | 64 621.00 | | 62 674.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 235 981.00 | 242 784.00 | | 235 981.00 |
| |
| 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 | 1 972 758.00 | | | 1 972 758.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 972 758.00 | |
I4 DECREASES Grand Total | | | 1 972 758.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 972 758.00 | | | 1 972 758.00 |
| |
| 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 | 23 676.00 | 23 676.00 | | 23 676.00 |
UX Other trade receivables | 7 200.00 | | | 7 200.00 |
VB VAT | 5 744.00 | | | 5 744.00 |
VC Group and associates | 791 869.00 | | | 791 869.00 |
VH Loans with a maturity of more than one year at origin | 609 221.00 | 123 480.00 | 485 741.00 | 609 221.00 |
VI Group and Associates | 201 791.00 | 201 791.00 | | 201 791.00 |
VK Loans repaid during the year | 116 411.00 | | | 116 411.00 |
VM Income taxes | 22 620.00 | | | 22 620.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 827 433.00 | 827 433.00 | | 827 433.00 |
VW VAT | 1 200.00 | 1 200.00 | | 1 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 835 887.00 | 350 147.00 | 485 741.00 | 835 887.00 |
