| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 089 034.00 | | 1 089 034.00 | 1 089 034.00 |
BX Customers and related accounts | 6 600.00 | | 6 600.00 | 6 600.00 |
BZ Other receivables | 136 256.00 | | 136 256.00 | 136 256.00 |
CF Cash and cash equivalents | 1 465.00 | | 1 465.00 | 1 465.00 |
CH Prepaid expenses | 175.00 | | 175.00 | 175.00 |
CJ TOTAL (II) | 144 496.00 | | 144 496.00 | 144 496.00 |
CO Grand total (0 to V) | 1 233 530.00 | | 1 233 530.00 | 1 233 530.00 |
CU Other investments | 1 089 034.00 | | 1 089 034.00 | 1 089 034.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | 406 063.00 | 247 336.00 | | 406 063.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 135 305.00 | 158 727.00 | | 135 305.00 |
DK Regulated provisions | 18 638.00 | 18 462.00 | | 18 638.00 |
DL TOTAL (I) | 582 006.00 | 446 524.00 | | 582 006.00 |
DU Loans and Debts from Credit Institutions (3) | 437 701.00 | 578 495.00 | | 437 701.00 |
DV Miscellaneous Loans and Financial Debts (4) | 135 539.00 | 104 964.00 | | 135 539.00 |
DX Trade payables and related accounts | 2 880.00 | 3 140.00 | | 2 880.00 |
DY Tax and social security liabilities | 75 404.00 | 1 759.00 | | 75 404.00 |
EC TOTAL (IV) | 651 524.00 | 688 358.00 | | 651 524.00 |
EE Grand total (I to V) | 1 233 530.00 | 1 134 883.00 | | 1 233 530.00 |
EG Accrued income and payables due within one year | 289 582.00 | 257 842.00 | | 289 582.00 |
| |
| 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 | |
FJ Net sales | | | 66 000.00 | |
FR Total operating income (I) | | | 66 000.00 | |
FW Other purchases and external expenses | | | 7 678.00 | |
FX Taxes, duties, and similar payments | | | 519.00 | |
FY Salaries and Wages | | | 102 856.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 111 054.00 | |
GG - OPERATING RESULT (I - II) | | | -45 054.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 180 000.00 | |
GP Total financial income (V) | | | 180 000.00 | |
GR Interest and similar expenses | | | 20 913.00 | |
GU Total financial expenses (VI) | | | 20 913.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 159 087.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 114 033.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 176.00 | 3 417.00 | | 176.00 |
HH Total exceptional expenses (VIII) | 176.00 | 3 417.00 | | 176.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -176.00 | -3 417.00 | | -176.00 |
HK Income tax | -21 448.00 | -9 735.00 | | -21 448.00 |
HL TOTAL REVENUE (I + III + V + VII) | 246 000.00 | 261 020.00 | | 246 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 110 695.00 | 102 293.00 | | 110 695.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 135 305.00 | 158 727.00 | | 135 305.00 |
| |
| 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 | 1 089 034.00 | | | 1 089 034.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 089 034.00 | |
I4 DECREASES Grand Total | | | 1 089 034.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 089 034.00 | | | 1 089 034.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 18 462.00 | 176.00 | | 18 462.00 |
7C Grand total | 18 462.00 | 176.00 | | 18 462.00 |
UJ - Exceptional | | | 176.00 | |
| |
| 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 | 135 061.00 | 135 061.00 | | 135 061.00 |
8B Suppliers and Related Accounts | 2 880.00 | 2 880.00 | | 2 880.00 |
8K Other liabilities (including liabilities related to repo transactions) | 478.00 | 478.00 | | 478.00 |
UX Other trade receivables | 6 600.00 | 6 600.00 | | 6 600.00 |
VH Loans with a maturity of more than one year at origin | 437 701.00 | 148 120.00 | 289 582.00 | 437 701.00 |
VK Loans repaid during the year | 138 480.00 | | | 138 480.00 |
VP Miscellaneous | 136 256.00 | 136 256.00 | | 136 256.00 |
VQ Other Taxes, Duties, and Similar Debts | 75 404.00 | 75 404.00 | | 75 404.00 |
VS Prepaid expenses | 175.00 | 175.00 | | 175.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 143 031.00 | 143 031.00 | | 143 031.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 651 524.00 | 361 943.00 | 289 582.00 | 651 524.00 |
