| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 900.00 | 900.00 | | 900.00 |
BH Other financial assets | 25 600.00 | | 25 600.00 | 25 600.00 |
BJ TOTAL (I) | 2 509 945.00 | 900.00 | 2 509 045.00 | 2 509 945.00 |
BX Customers and related accounts | 13 200.00 | | 13 200.00 | 13 200.00 |
BZ Other receivables | 122 468.00 | | 122 468.00 | 122 468.00 |
CF Cash and cash equivalents | 5 575.00 | | 5 575.00 | 5 575.00 |
CH Prepaid expenses | 1 314.00 | | 1 314.00 | 1 314.00 |
CJ TOTAL (II) | 142 557.00 | | 142 557.00 | 142 557.00 |
CO Grand total (0 to V) | 2 652 502.00 | 900.00 | 2 651 602.00 | 2 652 502.00 |
CU Other investments | 2 483 445.00 | | 2 483 445.00 | 2 483 445.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DD Legal reserve (1) | 21 531.00 | 10 744.00 | | 21 531.00 |
DG Other reserves | 237 573.00 | 32 620.00 | | 237 573.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 293 773.00 | 215 740.00 | | 293 773.00 |
DK Regulated provisions | 26 773.00 | 20 084.00 | | 26 773.00 |
DL TOTAL (I) | 979 650.00 | 679 188.00 | | 979 650.00 |
DU Loans and Debts from Credit Institutions (3) | 1 324 560.00 | 1 296 470.00 | | 1 324 560.00 |
DV Miscellaneous Loans and Financial Debts (4) | 335 835.00 | 678 897.00 | | 335 835.00 |
DX Trade payables and related accounts | 6 154.00 | 5 468.00 | | 6 154.00 |
DY Tax and social security liabilities | 5 403.00 | 6 326.00 | | 5 403.00 |
EC TOTAL (IV) | 1 671 952.00 | 1 987 161.00 | | 1 671 952.00 |
EE Grand total (I to V) | 2 651 602.00 | 2 666 350.00 | | 2 651 602.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 66 000.00 | | 66 000.00 | 66 000.00 |
FJ Net sales | 66 000.00 | | 66 000.00 | 66 000.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 66 006.00 | |
FW Other purchases and external expenses | | | 15 478.00 | |
FX Taxes, duties, and similar payments | | | 912.00 | |
FY Salaries and Wages | | | 21 000.00 | |
FZ Social Security Contributions | | | 7 983.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 45 375.00 | |
GG - OPERATING RESULT (I - II) | | | 20 631.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 320 000.00 | |
GP Total financial income (V) | | | 320 000.00 | |
GR Interest and similar expenses | | | 40 169.00 | |
GU Total financial expenses (VI) | | | 40 169.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 279 831.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 300 462.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 6 689.00 | 6 689.00 | | 6 689.00 |
HH Total exceptional expenses (VIII) | 6 689.00 | 6 689.00 | | 6 689.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 689.00 | -6 689.00 | | -6 689.00 |
HL TOTAL REVENUE (I + III + V + VII) | 386 006.00 | 305 615.00 | | 386 006.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 92 234.00 | 89 874.00 | | 92 234.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 293 773.00 | 215 740.00 | | 293 773.00 |
| |
| 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 | 2 504 345.00 | | 5 600.00 | 2 504 345.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 509 045.00 | |
I4 DECREASES Grand Total | | | 2 509 945.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 900.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 900.00 | | | 900.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 503 445.00 | | 5 600.00 | 2 503 445.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 900.00 | | | 900.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 900.00 | | | 900.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 20 084.00 | 6 689.00 | | 20 084.00 |
7C Grand total | 20 084.00 | 6 689.00 | | 20 084.00 |
UJ - Exceptional | | 6 689.00 | | |
| |
| 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 | 6 154.00 | 6 154.00 | | 6 154.00 |
8D Social Security and Other Social Organizations | 2 020.00 | 2 020.00 | | 2 020.00 |
UT Other financial assets | 25 600.00 | | | 25 600.00 |
UX Other trade receivables | 13 200.00 | | | 13 200.00 |
VB VAT | 896.00 | | | 896.00 |
VG Loans with a maturity of up to one year at origin | 522.00 | 522.00 | | 522.00 |
VH Loans with a maturity of more than one year at origin | 1 324 038.00 | 312 387.00 | 949 140.00 | 1 324 038.00 |
VI Group and Associates | 335 835.00 | 335 835.00 | | 335 835.00 |
VJ Loans taken out during the year | 324 000.00 | | | 324 000.00 |
VK Loans repaid during the year | 294 062.00 | | | 294 062.00 |
VM Income taxes | 121 572.00 | | | 121 572.00 |
VQ Other Taxes, Duties, and Similar Debts | 118.00 | 118.00 | | 118.00 |
VS Prepaid expenses | 1 314.00 | | | 1 314.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 162 583.00 | 136 983.00 | 25 600.00 | 162 583.00 |
VW VAT | 3 265.00 | 3 265.00 | | 3 265.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 671 952.00 | 660 301.00 | 949 140.00 | 1 671 952.00 |
