| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 74 326.00 | 59 626.00 | 14 700.00 | 74 326.00 |
BD Other fixed assets | 986.00 | | 986.00 | 986.00 |
BH Other financial assets | 400.00 | | 400.00 | 400.00 |
BJ TOTAL (I) | 2 301 473.00 | 59 626.00 | 2 241 847.00 | 2 301 473.00 |
BX Customers and related accounts | 2 751.00 | | 2 751.00 | 2 751.00 |
BZ Other receivables | 810 838.00 | | 810 838.00 | 810 838.00 |
CF Cash and cash equivalents | 50 723.00 | | 50 723.00 | 50 723.00 |
CJ TOTAL (II) | 864 312.00 | | 864 312.00 | 864 312.00 |
CO Grand total (0 to V) | 3 165 784.00 | 59 626.00 | 3 106 159.00 | 3 165 784.00 |
CS Evaluated investments - equity method | 2 225 761.00 | | 2 225 761.00 | 2 225 761.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 203 670.00 | 1 203 670.00 | | 1 203 670.00 |
DB Share, merger, contribution premiums, etc. | 500 820.00 | 500 820.00 | | 500 820.00 |
DD Legal reserve (1) | 37 077.00 | 28 844.00 | | 37 077.00 |
DG Other reserves | 156 422.00 | | | 156 422.00 |
DH Retained earnings | | -44 585.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 112 491.00 | 209 240.00 | | 112 491.00 |
DK Regulated provisions | 79 095.00 | 73 514.00 | | 79 095.00 |
DL TOTAL (I) | 2 089 574.00 | 1 971 502.00 | | 2 089 574.00 |
DU Loans and Debts from Credit Institutions (3) | 559 905.00 | 679 188.00 | | 559 905.00 |
DV Miscellaneous Loans and Financial Debts (4) | 292 975.00 | 375 495.00 | | 292 975.00 |
DX Trade payables and related accounts | 11 667.00 | 28 045.00 | | 11 667.00 |
DY Tax and social security liabilities | 44 910.00 | 39 827.00 | | 44 910.00 |
EA Other liabilities | 107 128.00 | 108 956.00 | | 107 128.00 |
EC TOTAL (IV) | 1 016 584.00 | 1 231 511.00 | | 1 016 584.00 |
EE Grand total (I to V) | 3 106 159.00 | 3 203 014.00 | | 3 106 159.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 71 378.00 | |
FJ Net sales | | | 71 378.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 71 379.00 | |
FW Other purchases and external expenses | | | 80 444.00 | |
FX Taxes, duties, and similar payments | | | 961.00 | |
FY Salaries and Wages | | | 28 901.00 | |
FZ Social Security Contributions | | | 6 980.00 | |
GB Operating Expenses - Provisions | | | 14 865.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 132 157.00 | |
GG - OPERATING RESULT (I - II) | | | -60 779.00 | |
GP Total financial income (V) | | | 250 935.00 | |
GU Total financial expenses (VI) | | | 27 875.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 223 060.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 162 281.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 34 160.00 | | |
HH Total exceptional expenses (VIII) | 86 014.00 | 5 982.00 | | 86 014.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -86 014.00 | 28 178.00 | | -86 014.00 |
HK Income tax | -36 224.00 | -56 469.00 | | -36 224.00 |
HL TOTAL REVENUE (I + III + V + VII) | 322 314.00 | 330 249.00 | | 322 314.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 209 823.00 | 121 009.00 | | 209 823.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 112 491.00 | 209 240.00 | | 112 491.00 |
| |
| 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 | 2 301 473.00 | | | 2 301 473.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 74 326.00 | | | 74 326.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 227 147.00 | |
I4 DECREASES Grand Total | | | 2 301 473.00 | |
IN DECREASES Start-up, development, or research expenses | | | 74 326.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 227 147.00 | | | 2 227 147.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 44 761.00 | 14 865.00 | | 44 761.00 |
CY DEPRECIATION Start-up, development, or research expenses | 44 761.00 | 14 865.00 | | 44 761.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 73 515.00 | 5 580.00 | | 73 515.00 |
7C Grand total | 73 515.00 | 5 580.00 | | 73 515.00 |
UJ - Exceptional | | 5 581.00 | | |
| |
| 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 | 767.00 | 767.00 | | 767.00 |
8B Suppliers and Related Accounts | 11 667.00 | 11 667.00 | | 11 667.00 |
8K Other liabilities (including liabilities related to repo transactions) | 399 336.00 | 399 336.00 | | 399 336.00 |
UT Other financial assets | 400.00 | | | 400.00 |
UX Other trade receivables | 2 751.00 | | | 2 751.00 |
VG Loans with a maturity of up to one year at origin | 66.00 | 66.00 | | 66.00 |
VH Loans with a maturity of more than one year at origin | 559 838.00 | 146 629.00 | 259 547.00 | 559 838.00 |
VK Loans repaid during the year | 119 293.00 | | | 119 293.00 |
VP Miscellaneous | 810 838.00 | | | 810 838.00 |
VQ Other Taxes, Duties, and Similar Debts | 44 910.00 | 44 910.00 | | 44 910.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 813 989.00 | 813 589.00 | 400.00 | 813 989.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 016 584.00 | 603 375.00 | 259 547.00 | 1 016 584.00 |
