| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 3 115.00 | | 3 115.00 | 3 115.00 |
BJ TOTAL (I) | 1 899 692.00 | | 1 899 692.00 | 1 899 692.00 |
BZ Other receivables | 147 649.00 | | 147 649.00 | 147 649.00 |
CF Cash and cash equivalents | 19 451.00 | | 19 451.00 | 19 451.00 |
CH Prepaid expenses | 5 751.00 | | 5 751.00 | 5 751.00 |
CJ TOTAL (II) | 172 851.00 | | 172 851.00 | 172 851.00 |
CO Grand total (0 to V) | 2 072 544.00 | | 2 072 544.00 | 2 072 544.00 |
CU Other investments | 1 896 577.00 | | 1 896 577.00 | 1 896 577.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 247 000.00 | 247 000.00 | | 247 000.00 |
DD Legal reserve (1) | 23 231.00 | 23 231.00 | | 23 231.00 |
DG Other reserves | 424 001.00 | 424 001.00 | | 424 001.00 |
DH Retained earnings | 17 548.00 | | | 17 548.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 436.00 | 17 548.00 | | -19 436.00 |
DL TOTAL (I) | 692 343.00 | 711 779.00 | | 692 343.00 |
DU Loans and Debts from Credit Institutions (3) | 250 592.00 | 356 888.00 | | 250 592.00 |
DV Miscellaneous Loans and Financial Debts (4) | 984 289.00 | 904 827.00 | | 984 289.00 |
DX Trade payables and related accounts | 10 876.00 | 4 860.00 | | 10 876.00 |
DY Tax and social security liabilities | 9 644.00 | 20 543.00 | | 9 644.00 |
EA Other liabilities | 124 800.00 | 123 722.00 | | 124 800.00 |
EC TOTAL (IV) | 1 380 200.00 | 1 410 840.00 | | 1 380 200.00 |
EE Grand total (I to V) | 2 072 544.00 | 2 122 619.00 | | 2 072 544.00 |
EG Accrued income and payables due within one year | 1 239 617.00 | 1 161 269.00 | | 1 239 617.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 63.00 | | | 63.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 85 000.00 | | 85 000.00 | 85 000.00 |
FJ Net sales | 85 000.00 | | 85 000.00 | 85 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 30 000.00 | |
FR Total operating income (I) | | | 115 000.00 | |
FW Other purchases and external expenses | | | 32 652.00 | |
FX Taxes, duties, and similar payments | | | 6 363.00 | |
FY Salaries and Wages | | | 91 800.00 | |
FZ Social Security Contributions | | | 39 205.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 170 023.00 | |
GG - OPERATING RESULT (I - II) | | | -55 023.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 22 475.00 | |
GU Total financial expenses (VI) | | | 22 475.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -22 475.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -77 498.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 4 567.00 | | |
HD Total exceptional income (VII) | | 4 567.00 | | |
HE Exceptional expenses on management operations | 2 374.00 | 1 526.00 | | 2 374.00 |
HH Total exceptional expenses (VIII) | 2 374.00 | 1 526.00 | | 2 374.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 374.00 | 3 041.00 | | -2 374.00 |
HK Income tax | -60 436.00 | | | -60 436.00 |
HL TOTAL REVENUE (I + III + V + VII) | 115 000.00 | 223 772.00 | | 115 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 134 436.00 | 206 224.00 | | 134 436.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 436.00 | 17 548.00 | | -19 436.00 |
| |
| 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 | 984 289.00 | 984 289.00 | | 984 289.00 |
8B Suppliers and Related Accounts | 10 876.00 | 10 876.00 | | 10 876.00 |
8K Other liabilities (including liabilities related to repo transactions) | 124 800.00 | 124 800.00 | | 124 800.00 |
VG Loans with a maturity of up to one year at origin | 250 592.00 | 110 009.00 | 140 583.00 | 250 592.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 644.00 | 9 644.00 | | 9 644.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 156 516.00 | 153 400.00 | 3 115.00 | 156 516.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 380 200.00 | 1 239 617.00 | 140 583.00 | 1 380 200.00 |
