| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 50 000.00 | | 50 000.00 | 50 000.00 |
AP Buildings | 150 000.00 | 29 235.00 | 120 765.00 | 150 000.00 |
BH Other financial assets | 173.00 | | 173.00 | 173.00 |
BJ TOTAL (I) | 279 664.00 | 29 235.00 | 250 429.00 | 279 664.00 |
BX Customers and related accounts | 1 240.00 | | 1 240.00 | 1 240.00 |
BZ Other receivables | 796 604.00 | | 796 604.00 | 796 604.00 |
CB Subscribed and called capital, not paid | 10.00 | | 10.00 | 10.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 413.00 | | 413.00 | 413.00 |
CJ TOTAL (II) | 798 267.00 | | 798 267.00 | 798 267.00 |
CO Grand total (0 to V) | 1 077 930.00 | 29 235.00 | 1 048 695.00 | 1 077 930.00 |
CU Other investments | 79 490.00 | | 79 490.00 | 79 490.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 407 827.00 | 274 116.00 | | 407 827.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 140 405.00 | 133 711.00 | | 140 405.00 |
DL TOTAL (I) | 556 482.00 | 416 077.00 | | 556 482.00 |
DP Provisions for Risks | 52 265.00 | 52 265.00 | | 52 265.00 |
DR TOTAL (IV) | 52 265.00 | 52 265.00 | | 52 265.00 |
DU Loans and Debts from Credit Institutions (3) | 120 554.00 | 128 904.00 | | 120 554.00 |
DV Miscellaneous Loans and Financial Debts (4) | 309 487.00 | 413 920.00 | | 309 487.00 |
DX Trade payables and related accounts | 6 620.00 | 3 920.00 | | 6 620.00 |
DY Tax and social security liabilities | 251.00 | 660.00 | | 251.00 |
EA Other liabilities | 3 035.00 | 2 577.00 | | 3 035.00 |
EC TOTAL (IV) | 439 948.00 | 549 982.00 | | 439 948.00 |
EE Grand total (I to V) | 1 048 695.00 | 1 018 324.00 | | 1 048 695.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 343.00 | | 5 343.00 | 5 343.00 |
FJ Net sales | 5 343.00 | | 5 343.00 | 5 343.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 52 265.00 | |
FQ Other income | | | 79 043.00 | |
FR Total operating income (I) | | | 5 344.00 | |
FW Other purchases and external expenses | | | 8 025.00 | |
FX Taxes, duties, and similar payments | | | 2 617.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 500.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 65 000.00 | |
GF Total Operating Expenses (II) | | | 17 142.00 | |
GG - OPERATING RESULT (I - II) | | | -11 799.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 212 212.00 | |
GL Other interest and similar income | | | 3 019.00 | |
GP Total financial income (V) | | | 215 231.00 | |
GR Interest and similar expenses | | | 6 511.00 | |
GU Total financial expenses (VI) | | | 6 511.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 208 721.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 196 922.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 56 517.00 | 59 780.00 | | 56 517.00 |
HL TOTAL REVENUE (I + III + V + VII) | 220 575.00 | 273 120.00 | | 220 575.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 80 170.00 | 139 409.00 | | 80 170.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 140 405.00 | 133 711.00 | | 140 405.00 |
| |
| 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 | 279 664.00 | | 400.00 | 279 664.00 |
I3 DECREASES Total Financial Fixed Assets | | | 80 064.00 | |
I4 DECREASES Grand Total | | | 280 064.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 200 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 200 000.00 | | | 200 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 79 664.00 | | 400.00 | 79 664.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 29 235.00 | 6 500.00 | | 29 235.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 29 235.00 | 6 500.00 | | 29 235.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 52 265.00 | | 52 265.00 | 52 265.00 |
7C Grand total | 52 265.00 | | 52 265.00 | 52 265.00 |
UE of which provisions and reversals: - Operating | | | 52 265.00 | |
| |
| 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 | 1 635.00 | 1 635.00 | | 1 635.00 |
8B Suppliers and Related Accounts | 4 755.00 | 4 755.00 | | 4 755.00 |
8K Other liabilities (including liabilities related to repo transactions) | 45 035.00 | 45 035.00 | | 45 035.00 |
UT Other financial assets | 173.00 | | | 173.00 |
UX Other trade receivables | 1 760.00 | | | 1 760.00 |
VC Group and associates | 650 456.00 | | | 650 456.00 |
VH Loans with a maturity of more than one year at origin | 110 423.00 | 9 845.00 | 55 101.00 | 110 423.00 |
VI Group and Associates | 268 705.00 | 268 705.00 | | 268 705.00 |
VK Loans repaid during the year | 9 417.00 | | | 9 417.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 229 942.00 | | | 229 942.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 882 331.00 | 882 157.00 | 173.00 | 882 331.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 430 553.00 | 329 975.00 | 55 101.00 | 430 553.00 |
