| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 1 120 000.00 | | 1 120 000.00 | 1 120 000.00 |
BF Loans | 25 854.00 | | 25 854.00 | 25 854.00 |
BJ TOTAL (I) | 1 194 100.00 | | 1 194 100.00 | 1 194 100.00 |
BT Goods | 304 922.00 | | 304 922.00 | 304 922.00 |
BX Customers and related accounts | 20 594.00 | 11 800.00 | 8 794.00 | 20 594.00 |
BZ Other receivables | 1 521 549.00 | 1 175 705.00 | 345 844.00 | 1 521 549.00 |
CF Cash and cash equivalents | 23 322.00 | | 23 322.00 | 23 322.00 |
CH Prepaid expenses | 452.00 | | 452.00 | 452.00 |
CJ TOTAL (II) | 1 870 839.00 | 1 187 505.00 | 683 333.00 | 1 870 839.00 |
CO Grand total (0 to V) | 3 064 939.00 | 1 187 505.00 | 1 877 434.00 | 3 064 939.00 |
CP Shares due in less than one year | 25 854.00 | | | 25 854.00 |
CU Other investments | 48 246.00 | | 48 246.00 | 48 246.00 |
| |
| 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 |
DH Retained earnings | -37 183.00 | -38 679.00 | | -37 183.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 96 795.00 | 1 496.00 | | 96 795.00 |
DL TOTAL (I) | 99 612.00 | 2 817.00 | | 99 612.00 |
DU Loans and Debts from Credit Institutions (3) | 270 248.00 | 271 317.00 | | 270 248.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 481 367.00 | 1 626 453.00 | | 1 481 367.00 |
DX Trade payables and related accounts | 17 304.00 | 12 246.00 | | 17 304.00 |
DY Tax and social security liabilities | 8 253.00 | 9 327.00 | | 8 253.00 |
EA Other liabilities | 650.00 | | | 650.00 |
EC TOTAL (IV) | 1 777 822.00 | 1 919 343.00 | | 1 777 822.00 |
EE Grand total (I to V) | 1 877 434.00 | 1 922 160.00 | | 1 877 434.00 |
EG Accrued income and payables due within one year | 1 777 822.00 | 1 649 343.00 | | 1 777 822.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 69 573.00 | | 69 573.00 | 69 573.00 |
FJ Net sales | 69 573.00 | | 69 573.00 | 69 573.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 942.00 | |
FR Total operating income (I) | | | 70 515.00 | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 170 465.00 | |
FX Taxes, duties, and similar payments | | | 8 395.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 11 800.00 | |
GF Total Operating Expenses (II) | | | 190 660.00 | |
GG - OPERATING RESULT (I - II) | | | -120 145.00 | |
GH Attributed profit or transferred loss (III) | | | 64 094.00 | |
GK Income from other securities and fixed asset receivables | | | 127 500.00 | |
GL Other interest and similar income | | | 29 823.00 | |
GP Total financial income (V) | | | 157 323.00 | |
GR Interest and similar expenses | | | 9 450.00 | |
GU Total financial expenses (VI) | | | 9 450.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 147 873.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 91 821.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 183 232.00 | 15 299.00 | | 1 183 232.00 |
HD Total exceptional income (VII) | 1 183 232.00 | 15 299.00 | | 1 183 232.00 |
HE Exceptional expenses on management operations | 2 553.00 | | | 2 553.00 |
HG Exceptional depreciation and provisions | 1 175 705.00 | | | 1 175 705.00 |
HH Total exceptional expenses (VIII) | 1 178 258.00 | | | 1 178 258.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 974.00 | 15 299.00 | | 4 974.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 475 164.00 | 160 595.00 | | 1 475 164.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 378 368.00 | 159 100.00 | | 1 378 368.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 96 795.00 | 1 496.00 | | 96 795.00 |
| |
| 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 | 1 193 600.00 | | 26 354.00 | 1 193 600.00 |
I3 DECREASES Total Financial Fixed Assets | 25 854.00 | | 1 194 100.00 | 25 854.00 |
I4 DECREASES Grand Total | 25 854.00 | | 1 194 100.00 | 25 854.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 193 600.00 | | 26 354.00 | 1 193 600.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 942.00 | 11 800.00 | 942.00 | 942.00 |
6X Other provisions for depreciation | | 1 175 705.00 | | |
7B Total provisions for depreciation | 942.00 | 1 187 505.00 | 942.00 | 942.00 |
7C Grand total | 942.00 | 1 187 505.00 | 942.00 | 942.00 |
UE of which provisions and reversals: - Operating | | 11 800.00 | 942.00 | |
UJ - Exceptional | | 1 175 705.00 | | |
| |
| 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 | 650.00 | 650.00 | | 650.00 |
8B Suppliers and Related Accounts | 17 304.00 | 17 304.00 | | 17 304.00 |
8E Income Taxes | 389.00 | 389.00 | | 389.00 |
8K Other liabilities (including liabilities related to repo transactions) | 650.00 | 650.00 | | 650.00 |
UP Loans | 25 854.00 | 25 854.00 | | 25 854.00 |
VB VAT | 7 864.00 | | | 7 864.00 |
VC Group and associates | 1 480 717.00 | | | 1 480 717.00 |
VG Loans with a maturity of up to one year at origin | 248.00 | 248.00 | | 248.00 |
VH Loans with a maturity of more than one year at origin | 270 000.00 | 270 000.00 | | 270 000.00 |
VI Group and Associates | 1 480 717.00 | 1 480 717.00 | | 1 480 717.00 |
VM Income taxes | 389.00 | | | 389.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 777 822.00 | 1 777 822.00 | | 1 777 822.00 |
VW VAT | 7 864.00 | 7 864.00 | | 7 864.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 777 822.00 | 1 777 822.00 | | 1 777 822.00 |
