| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 3 389.00 | | 3 389.00 | 3 389.00 |
BJ TOTAL (I) | 427 683.00 | | 427 683.00 | 427 683.00 |
BX Customers and related accounts | 12 000.00 | | 12 000.00 | 12 000.00 |
BZ Other receivables | 102 422.00 | | 102 422.00 | 102 422.00 |
CF Cash and cash equivalents | 3 236.00 | | 3 236.00 | 3 236.00 |
CH Prepaid expenses | 466.00 | | 466.00 | 466.00 |
CJ TOTAL (II) | 118 123.00 | | 118 123.00 | 118 123.00 |
CO Grand total (0 to V) | 545 806.00 | | 545 806.00 | 545 806.00 |
CS Evaluated investments - equity method | 424 294.00 | | 424 294.00 | 424 294.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 207 028.00 | 207 028.00 | | 207 028.00 |
DH Retained earnings | -3 567.00 | | | -3 567.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 835.00 | -3 567.00 | | 835.00 |
DK Regulated provisions | 22 914.00 | 22 914.00 | | 22 914.00 |
DL TOTAL (I) | 271 210.00 | 270 375.00 | | 271 210.00 |
DU Loans and Debts from Credit Institutions (3) | 11 025.00 | 35 566.00 | | 11 025.00 |
DV Miscellaneous Loans and Financial Debts (4) | 158 880.00 | 155 192.00 | | 158 880.00 |
DX Trade payables and related accounts | 1 152.00 | 1 145.00 | | 1 152.00 |
DY Tax and social security liabilities | 1 839.00 | 17 494.00 | | 1 839.00 |
EA Other liabilities | 101 700.00 | 54 200.00 | | 101 700.00 |
EC TOTAL (IV) | 274 596.00 | 263 596.00 | | 274 596.00 |
EE Grand total (I to V) | 545 806.00 | 533 971.00 | | 545 806.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 48 000.00 | | 48 000.00 | 48 000.00 |
FJ Net sales | 48 000.00 | | 48 000.00 | 48 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 63.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 48 068.00 | |
FW Other purchases and external expenses | | | 5 120.00 | |
FX Taxes, duties, and similar payments | | | 1 410.00 | |
FY Salaries and Wages | | | 26 264.00 | |
FZ Social Security Contributions | | | 11 735.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 44 530.00 | |
GG - OPERATING RESULT (I - II) | | | 3 537.00 | |
GL Other interest and similar income | | | 336.00 | |
GP Total financial income (V) | | | 336.00 | |
GR Interest and similar expenses | | | 2 704.00 | |
GU Total financial expenses (VI) | | | 2 704.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 368.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 169.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 334.00 | 200.00 | | 334.00 |
HG Exceptional depreciation and provisions | | 707.00 | | |
HH Total exceptional expenses (VIII) | 334.00 | 907.00 | | 334.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -334.00 | -907.00 | | -334.00 |
HL TOTAL REVENUE (I + III + V + VII) | 48 403.00 | 84 925.00 | | 48 403.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 568.00 | 88 492.00 | | 47 568.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 835.00 | -3 567.00 | | 835.00 |
| |
| 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 | 426 258.00 | | 1 425.00 | 426 258.00 |
I3 DECREASES Total Financial Fixed Assets | | | 427 683.00 | |
I4 DECREASES Grand Total | | | 427 683.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 426 258.00 | | 1 425.00 | 426 258.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 22 914.00 | | | 22 914.00 |
7C Grand total | 22 914.00 | | | 22 914.00 |
| |
| 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 | 1 152.00 | 1 152.00 | | 1 152.00 |
8K Other liabilities (including liabilities related to repo transactions) | 101 700.00 | 101 700.00 | | 101 700.00 |
UT Other financial assets | 3 389.00 | | | 3 389.00 |
UX Other trade receivables | 12 000.00 | | | 12 000.00 |
VB VAT | 14 375.00 | | | 14 375.00 |
VC Group and associates | 55 151.00 | | | 55 151.00 |
VH Loans with a maturity of more than one year at origin | 11 025.00 | 11 025.00 | | 11 025.00 |
VI Group and Associates | 158 880.00 | 158 880.00 | | 158 880.00 |
VK Loans repaid during the year | 21 430.00 | | | 21 430.00 |
VM Income taxes | 28 956.00 | | | 28 956.00 |
VQ Other Taxes, Duties, and Similar Debts | 92.00 | 92.00 | | 92.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 940.00 | | | 3 940.00 |
VS Prepaid expenses | 466.00 | | | 466.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 118 276.00 | 114 888.00 | 3 389.00 | 118 276.00 |
VW VAT | 1 747.00 | 1 747.00 | | 1 747.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 274 596.00 | 274 596.00 | | 274 596.00 |
