| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 10 385.00 | | 10 385.00 | 10 385.00 |
BJ TOTAL (I) | 2 284 785.00 | 207 438.00 | 2 077 347.00 | 2 284 785.00 |
BZ Other receivables | 184 965.00 | | 184 965.00 | 184 965.00 |
CF Cash and cash equivalents | 3 375.00 | | 3 375.00 | 3 375.00 |
CJ TOTAL (II) | 188 340.00 | | 188 340.00 | 188 340.00 |
CO Grand total (0 to V) | 2 480 733.00 | 207 438.00 | 2 273 295.00 | 2 480 733.00 |
CP Shares due in less than one year | 10 385.00 | | | 10 385.00 |
CU Other investments | 2 274 400.00 | 207 438.00 | 2 066 962.00 | 2 274 400.00 |
CW Deferred expenses or loan issuance costs | 7 606.00 | | 7 606.00 | 7 606.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 593 000.00 | 100 000.00 | | 1 593 000.00 |
DD Legal reserve (1) | 33 000.00 | 9 999.00 | | 33 000.00 |
DH Retained earnings | 138 556.00 | 85 122.00 | | 138 556.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -49 024.00 | 76 434.00 | | -49 024.00 |
DK Regulated provisions | 12 770.00 | 9 490.00 | | 12 770.00 |
DL TOTAL (I) | 1 728 301.00 | 281 046.00 | | 1 728 301.00 |
DU Loans and Debts from Credit Institutions (3) | 392 017.00 | 483 148.00 | | 392 017.00 |
DV Miscellaneous Loans and Financial Debts (4) | 118 902.00 | 101 000.00 | | 118 902.00 |
DX Trade payables and related accounts | 15 868.00 | 4 138.00 | | 15 868.00 |
DY Tax and social security liabilities | 16 973.00 | 11 847.00 | | 16 973.00 |
EA Other liabilities | 1 232.00 | 1 246.00 | | 1 232.00 |
EC TOTAL (IV) | 544 993.00 | 601 381.00 | | 544 993.00 |
EE Grand total (I to V) | 2 273 295.00 | 882 427.00 | | 2 273 295.00 |
EG Accrued income and payables due within one year | 254 427.00 | 601 381.00 | | 254 427.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 30 000.00 | | 30 000.00 | 30 000.00 |
FJ Net sales | 30 000.00 | | 30 000.00 | 30 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 30 001.00 | |
FW Other purchases and external expenses | | | 20 199.00 | |
FX Taxes, duties, and similar payments | | | 1 084.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 402.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 3 280.00 | |
GE Other Expenses | | | 270.00 | |
GF Total Operating Expenses (II) | | | 27 235.00 | |
GG - OPERATING RESULT (I - II) | | | 2 766.00 | |
GL Other interest and similar income | | | 246 325.00 | |
GP Total financial income (V) | | | 246 325.00 | |
GQ Financial allocations to depreciation and provisions | | | 207 438.00 | |
GR Interest and similar expenses | | | 12 189.00 | |
GU Total financial expenses (VI) | | | 219 627.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 26 698.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 464.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 270.00 | 912.00 | | 270.00 |
HD Total exceptional income (VII) | 270.00 | 912.00 | | 270.00 |
HE Exceptional expenses on management operations | 78 580.00 | | | 78 580.00 |
HH Total exceptional expenses (VIII) | 78 580.00 | | | 78 580.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -78 310.00 | 912.00 | | -78 310.00 |
HK Income tax | 179.00 | 1 108.00 | | 179.00 |
HL TOTAL REVENUE (I + III + V + VII) | 276 597.00 | 104 440.00 | | 276 597.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 325 621.00 | 28 006.00 | | 325 621.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -49 024.00 | 76 434.00 | | -49 024.00 |
| |
| 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 | 785 031.00 | | 1 499 755.00 | 785 031.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 284 786.00 | |
I4 DECREASES Grand Total | | | 2 284 786.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 785 031.00 | | 1 499 755.00 | 785 031.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 9 490.00 | 3 280.00 | | 9 490.00 |
7B Total provisions for depreciation | | 207 438.00 | | |
7C Grand total | 9 490.00 | 210 718.00 | | 9 490.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 3 280.00 | | |
UG - Financial | | 207 438.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 15 869.00 | 15 869.00 | | 15 869.00 |
8E Income Taxes | 179.00 | 179.00 | | 179.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 232.00 | 1 232.00 | | 1 232.00 |
UT Other financial assets | 10 386.00 | 10 386.00 | | 10 386.00 |
VB VAT | 4 846.00 | 4 846.00 | | 4 846.00 |
VC Group and associates | 180 120.00 | 180 120.00 | | 180 120.00 |
VG Loans with a maturity of up to one year at origin | 201 100.00 | 55 817.00 | 145 283.00 | 201 100.00 |
VH Loans with a maturity of more than one year at origin | 190 918.00 | 45 635.00 | 145 283.00 | 190 918.00 |
VI Group and Associates | 118 902.00 | 118 902.00 | | 118 902.00 |
VK Loans repaid during the year | 189 611.00 | | | 189 611.00 |
VQ Other Taxes, Duties, and Similar Debts | 200.00 | 200.00 | | 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 195 351.00 | 195 351.00 | | 195 351.00 |
VW VAT | 16 594.00 | 16 594.00 | | 16 594.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 544 994.00 | 254 428.00 | 290 566.00 | 544 994.00 |
