| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 304 882.00 | | 304 882.00 | 304 882.00 |
BH Other financial assets | 25 000.00 | | 25 000.00 | 25 000.00 |
BJ TOTAL (I) | 1 931 063.00 | | 1 931 063.00 | 1 931 063.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 42 919.00 | | 42 919.00 | 42 919.00 |
CF Cash and cash equivalents | 64 110.00 | | 64 110.00 | 64 110.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 107 029.00 | | 107 029.00 | 107 029.00 |
CO Grand total (0 to V) | 2 038 092.00 | | 2 038 092.00 | 2 038 092.00 |
CU Other investments | 1 601 181.00 | | 1 601 181.00 | 1 601 181.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DG Other reserves | 1 128 333.00 | 951 315.00 | | 1 128 333.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 143 443.00 | 177 017.00 | | 143 443.00 |
DL TOTAL (I) | 1 436 775.00 | 1 293 333.00 | | 1 436 775.00 |
DU Loans and Debts from Credit Institutions (3) | 563 442.00 | 691 334.00 | | 563 442.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 739.00 | 36 967.00 | | 32 739.00 |
DX Trade payables and related accounts | 2 100.00 | 2 922.00 | | 2 100.00 |
DY Tax and social security liabilities | 3 036.00 | 31 796.00 | | 3 036.00 |
EC TOTAL (IV) | 601 317.00 | 763 019.00 | | 601 317.00 |
EE Grand total (I to V) | 2 038 092.00 | 2 056 351.00 | | 2 038 092.00 |
EG Accrued income and payables due within one year | 51 671.00 | 185 919.00 | | 51 671.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 100 800.00 | | 100 800.00 | 100 800.00 |
FJ Net sales | 100 800.00 | | 100 800.00 | 100 800.00 |
FR Total operating income (I) | | | 100 800.00 | |
FW Other purchases and external expenses | | | 2 794.00 | |
FX Taxes, duties, and similar payments | | | 302.00 | |
FY Salaries and Wages | | | 92 921.00 | |
GF Total Operating Expenses (II) | | | 96 016.00 | |
GG - OPERATING RESULT (I - II) | | | 4 784.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 182 819.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 182 819.00 | |
GR Interest and similar expenses | | | 15 094.00 | |
GU Total financial expenses (VI) | | | 15 094.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 167 725.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 172 509.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 47 098.00 | 270.00 | | 47 098.00 |
HH Total exceptional expenses (VIII) | 47 098.00 | 270.00 | | 47 098.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -47 098.00 | -270.00 | | -47 098.00 |
HK Income tax | -18 032.00 | -1 245.00 | | -18 032.00 |
HL TOTAL REVENUE (I + III + V + VII) | 283 619.00 | 284 869.00 | | 283 619.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 140 176.00 | 107 851.00 | | 140 176.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 143 443.00 | 177 017.00 | | 143 443.00 |
| |
| 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 | 1 973 534.00 | | | 1 973 534.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 931 063.00 | |
I4 DECREASES Grand Total | | | 1 931 063.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 973 534.00 | | | 1 973 534.00 |
| |
| 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 | 15 720.00 | 15 720.00 | | 15 720.00 |
8B Suppliers and Related Accounts | 2 100.00 | 2 100.00 | | 2 100.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 602.00 | 14 602.00 | | 14 602.00 |
UL Receivables related to investments | 304 882.00 | | | 304 882.00 |
UT Other financial assets | 25 000.00 | | | 25 000.00 |
VH Loans with a maturity of more than one year at origin | 563 442.00 | 13 796.00 | 298 605.00 | 563 442.00 |
VI Group and Associates | 2 417.00 | 2 417.00 | | 2 417.00 |
VK Loans repaid during the year | 141 048.00 | | | 141 048.00 |
VP Miscellaneous | 42 919.00 | | | 42 919.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 036.00 | 3 036.00 | | 3 036.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 372 801.00 | 42 919.00 | 329 882.00 | 372 801.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 601 317.00 | 51 671.00 | 298 605.00 | 601 317.00 |
