| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 793.00 | 793.00 | | 793.00 |
BJ TOTAL (I) | 1 612 151.00 | 793.00 | 1 611 358.00 | 1 612 151.00 |
BZ Other receivables | 50 391.00 | | 50 391.00 | 50 391.00 |
CF Cash and cash equivalents | 12 163.00 | | 12 163.00 | 12 163.00 |
CH Prepaid expenses | 1 215.00 | | 1 215.00 | 1 215.00 |
CJ TOTAL (II) | 63 769.00 | | 63 769.00 | 63 769.00 |
CO Grand total (0 to V) | 1 675 919.00 | 793.00 | 1 675 127.00 | 1 675 919.00 |
CU Other investments | 1 611 358.00 | | 1 611 358.00 | 1 611 358.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DD Legal reserve (1) | 7 739.00 | 3 811.00 | | 7 739.00 |
DH Retained earnings | 74 613.00 | -30 518.00 | | 74 613.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 108 168.00 | 109 059.00 | | 108 168.00 |
DK Regulated provisions | 14 311.00 | 10 771.00 | | 14 311.00 |
DL TOTAL (I) | 284 831.00 | 173 123.00 | | 284 831.00 |
DU Loans and Debts from Credit Institutions (3) | 966 176.00 | 1 092 424.00 | | 966 176.00 |
DV Miscellaneous Loans and Financial Debts (4) | 419 923.00 | 372 288.00 | | 419 923.00 |
DX Trade payables and related accounts | 2 027.00 | 3 012.00 | | 2 027.00 |
DY Tax and social security liabilities | 2 170.00 | 3 887.00 | | 2 170.00 |
EC TOTAL (IV) | 1 390 296.00 | 1 471 611.00 | | 1 390 296.00 |
EE Grand total (I to V) | 1 675 127.00 | 1 644 733.00 | | 1 675 127.00 |
EG Accrued income and payables due within one year | 551 661.00 | | | 551 661.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 106 400.00 | |
FJ Net sales | | | 106 400.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 106 401.00 | |
FW Other purchases and external expenses | | | 9 054.00 | |
FX Taxes, duties, and similar payments | | | 5 496.00 | |
FY Salaries and Wages | | | 56 743.00 | |
FZ Social Security Contributions | | | 33 383.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 104 677.00 | |
GG - OPERATING RESULT (I - II) | | | 1 724.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 125 000.00 | |
GP Total financial income (V) | | | 125 000.00 | |
GR Interest and similar expenses | | | 24 261.00 | |
GU Total financial expenses (VI) | | | 24 261.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 100 739.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 102 463.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 454.00 | | | 1 454.00 |
HD Total exceptional income (VII) | 1 454.00 | | | 1 454.00 |
HG Exceptional depreciation and provisions | 3 540.00 | 5 447.00 | | 3 540.00 |
HH Total exceptional expenses (VIII) | 3 540.00 | 5 447.00 | | 3 540.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 086.00 | -5 447.00 | | -2 086.00 |
HK Income tax | -7 791.00 | -7 346.00 | | -7 791.00 |
HL TOTAL REVENUE (I + III + V + VII) | 232 855.00 | 226 202.00 | | 232 855.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 124 687.00 | 117 143.00 | | 124 687.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 108 168.00 | 109 059.00 | | 108 168.00 |
| |
| 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 | 1 612 151.00 | | | 1 612 151.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 611 358.00 | |
I4 DECREASES Grand Total | | | 1 612 151.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 793.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 793.00 | | | 793.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 611 358.00 | | | 1 611 358.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 10 771.00 | 3 540.00 | | 10 771.00 |
7C Grand total | 10 771.00 | 3 540.00 | | 10 771.00 |
UJ - Exceptional | | 3 540.00 | | |
| |
| 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 | 166 876.00 | 166 876.00 | | 166 876.00 |
8B Suppliers and Related Accounts | 2 027.00 | 2 027.00 | | 2 027.00 |
8K Other liabilities (including liabilities related to repo transactions) | 253 047.00 | 253 047.00 | | 253 047.00 |
VH Loans with a maturity of more than one year at origin | 966 176.00 | 127 541.00 | 523 353.00 | 966 176.00 |
VK Loans repaid during the year | 126 248.00 | | | 126 248.00 |
VP Miscellaneous | 50 391.00 | | | 50 391.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 170.00 | 2 170.00 | | 2 170.00 |
VS Prepaid expenses | 1 215.00 | | | 1 215.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 51 606.00 | 51 606.00 | | 51 606.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 390 296.00 | 551 661.00 | 523 353.00 | 1 390 296.00 |
