| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 407 581.00 | | 407 581.00 | 407 581.00 |
BJ TOTAL (I) | 407 581.00 | | 407 581.00 | 407 581.00 |
BZ Other receivables | 7 003.00 | | 7 003.00 | 7 003.00 |
CF Cash and cash equivalents | 7 113.00 | | 7 113.00 | 7 113.00 |
CJ TOTAL (II) | 14 116.00 | | 14 116.00 | 14 116.00 |
CO Grand total (0 to V) | 421 697.00 | | 421 697.00 | 421 697.00 |
CP Shares due in less than one year | 407 581.00 | | | 407 581.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 260 000.00 | 260 000.00 | | 260 000.00 |
DD Legal reserve (1) | 357.00 | | | 357.00 |
DG Other reserves | 6 787.00 | | | 6 787.00 |
DH Retained earnings | | -15 933.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 579.00 | 23 077.00 | | 23 579.00 |
DK Regulated provisions | 4 290.00 | 2 773.00 | | 4 290.00 |
DL TOTAL (I) | 295 014.00 | 269 918.00 | | 295 014.00 |
DU Loans and Debts from Credit Institutions (3) | 105 778.00 | 125 210.00 | | 105 778.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 499.00 | 19 182.00 | | 20 499.00 |
DX Trade payables and related accounts | 300.00 | 384.00 | | 300.00 |
DY Tax and social security liabilities | 106.00 | 106.00 | | 106.00 |
EC TOTAL (IV) | 126 683.00 | 144 883.00 | | 126 683.00 |
EE Grand total (I to V) | 421 697.00 | 414 800.00 | | 421 697.00 |
EG Accrued income and payables due within one year | 24 246.00 | 42 445.00 | | 24 246.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 185.00 | |
FX Taxes, duties, and similar payments | | | 141.00 | |
GF Total Operating Expenses (II) | | | 3 326.00 | |
GG - OPERATING RESULT (I - II) | | | -3 326.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 000.00 | |
GP Total financial income (V) | | | 30 000.00 | |
GR Interest and similar expenses | | | 2 658.00 | |
GU Total financial expenses (VI) | | | 2 658.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 27 342.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 016.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 517.00 | 1 517.00 | | 1 517.00 |
HH Total exceptional expenses (VIII) | 1 517.00 | 1 517.00 | | 1 517.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 517.00 | -1 517.00 | | -1 517.00 |
HK Income tax | -1 080.00 | -957.00 | | -1 080.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 000.00 | 30 000.00 | | 30 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 421.00 | 6 923.00 | | 6 421.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 579.00 | 23 077.00 | | 23 579.00 |
| |
| 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 | 407 581.00 | | | 407 581.00 |
I3 DECREASES Total Financial Fixed Assets | | | 407 581.00 | |
I4 DECREASES Grand Total | | | 407 581.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 407 581.00 | | | 407 581.00 |
