| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 700 000.00 | | 700 000.00 | 700 000.00 |
BH Other financial assets | 1 089 524.00 | | 1 089 524.00 | 1 089 524.00 |
BJ TOTAL (I) | 1 901 774.00 | | 1 901 774.00 | 1 901 774.00 |
BX Customers and related accounts | 44 400.00 | | 44 400.00 | 44 400.00 |
BZ Other receivables | 1 310.00 | | 1 310.00 | 1 310.00 |
CF Cash and cash equivalents | 112 898.00 | | 112 898.00 | 112 898.00 |
CJ TOTAL (II) | 158 607.00 | | 158 607.00 | 158 607.00 |
CO Grand total (0 to V) | 2 060 381.00 | | 2 060 381.00 | 2 060 381.00 |
CU Other investments | 112 250.00 | | 112 250.00 | 112 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 250.00 | 15 250.00 | | 15 250.00 |
DD Legal reserve (1) | 1 268.00 | 1 268.00 | | 1 268.00 |
DH Retained earnings | -8 371.00 | -3 792.00 | | -8 371.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 755.00 | -4 580.00 | | -11 755.00 |
DK Regulated provisions | 13 800.00 | 10 350.00 | | 13 800.00 |
DL TOTAL (I) | 10 193.00 | 18 497.00 | | 10 193.00 |
DU Loans and Debts from Credit Institutions (3) | 89.00 | 849.00 | | 89.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 028 725.00 | 1 995 402.00 | | 2 028 725.00 |
DX Trade payables and related accounts | 7 951.00 | 5 820.00 | | 7 951.00 |
DY Tax and social security liabilities | 13 424.00 | 14 100.00 | | 13 424.00 |
EC TOTAL (IV) | 2 050 189.00 | 2 016 171.00 | | 2 050 189.00 |
EE Grand total (I to V) | 2 060 381.00 | 2 034 668.00 | | 2 060 381.00 |
EI Including equity loans | 2 028 725.00 | | | 2 028 725.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 37 000.00 | | 37 000.00 | 37 000.00 |
FJ Net sales | 37 000.00 | | 37 000.00 | 37 000.00 |
FR Total operating income (I) | | | 37 000.00 | |
FW Other purchases and external expenses | | | 17 325.00 | |
FX Taxes, duties, and similar payments | | | 335.00 | |
GF Total Operating Expenses (II) | | | 17 660.00 | |
GG - OPERATING RESULT (I - II) | | | 19 340.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11 690.00 | |
GL Other interest and similar income | | | 5 678.00 | |
GP Total financial income (V) | | | 17 368.00 | |
GR Interest and similar expenses | | | 33 323.00 | |
GU Total financial expenses (VI) | | | 33 323.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -15 955.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 385.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 11 690.00 | 6 324.00 | | 11 690.00 |
HG Exceptional depreciation and provisions | 3 450.00 | 3 450.00 | | 3 450.00 |
HH Total exceptional expenses (VIII) | 15 140.00 | 9 774.00 | | 15 140.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -15 140.00 | -9 774.00 | | -15 140.00 |
HK Income tax | | 773.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 54 368.00 | 56 239.00 | | 54 368.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 66 123.00 | 60 819.00 | | 66 123.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 755.00 | -4 580.00 | | -11 755.00 |
| |
| 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 | 1 978 296.00 | | 239 525.00 | 1 978 296.00 |
I3 DECREASES Total Financial Fixed Assets | | 316 047.00 | 1 901 774.00 | |
I4 DECREASES Grand Total | | 316 047.00 | 1 901 774.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 978 296.00 | | 239 525.00 | 1 978 296.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 10 350.00 | 3 450.00 | | 10 350.00 |
7C Grand total | 10 350.00 | 3 450.00 | | 10 350.00 |
| |
| 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 | 7 951.00 | 7 951.00 | | 7 951.00 |
UL Receivables related to investments | 700 000.00 | | | 700 000.00 |
UT Other financial assets | 1 089 524.00 | | | 1 089 524.00 |
UX Other trade receivables | 44 400.00 | | | 44 400.00 |
VB VAT | 1 310.00 | | | 1 310.00 |
VH Loans with a maturity of more than one year at origin | 89.00 | 89.00 | | 89.00 |
VI Group and Associates | 2 028 725.00 | | | 2 028 725.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 835 234.00 | 45 710.00 | 1 789 524.00 | 1 835 234.00 |
VW VAT | 13 424.00 | 13 424.00 | | 13 424.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 050 189.00 | 21 464.00 | | 2 050 189.00 |
