| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | | | | |
AT Other tangible assets | 1 366.00 | 970.00 | 396.00 | 1 366.00 |
BJ TOTAL (I) | 1 891 903.00 | 214 883.00 | 1 677 020.00 | 1 891 903.00 |
BX Customers and related accounts | 4 680.00 | | 4 680.00 | 4 680.00 |
BZ Other receivables | 250.00 | | 250.00 | 250.00 |
CF Cash and cash equivalents | 57 807.00 | | 57 807.00 | 57 807.00 |
CJ TOTAL (II) | 62 737.00 | | 62 737.00 | 62 737.00 |
CO Grand total (0 to V) | 1 954 640.00 | 214 883.00 | 1 739 757.00 | 1 954 640.00 |
CU Other investments | 1 890 537.00 | 213 913.00 | 1 676 624.00 | 1 890 537.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DB Share, merger, contribution premiums, etc. | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DG Other reserves | 353 404.00 | 454 259.00 | | 353 404.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 435.00 | -16 888.00 | | -7 435.00 |
DL TOTAL (I) | 533 969.00 | 625 371.00 | | 533 969.00 |
DU Loans and Debts from Credit Institutions (3) | 251 192.00 | 411 060.00 | | 251 192.00 |
DV Miscellaneous Loans and Financial Debts (4) | 950 813.00 | 341 270.00 | | 950 813.00 |
DX Trade payables and related accounts | 2 772.00 | 3 960.00 | | 2 772.00 |
DY Tax and social security liabilities | 1 011.00 | 1 582.00 | | 1 011.00 |
EC TOTAL (IV) | 1 205 788.00 | 757 872.00 | | 1 205 788.00 |
EE Grand total (I to V) | 1 739 757.00 | 1 383 243.00 | | 1 739 757.00 |
EI Including equity loans | 950 813.00 | | | 950 813.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 000.00 | | 12 000.00 | 12 000.00 |
FJ Net sales | 12 000.00 | | 12 000.00 | 12 000.00 |
FR Total operating income (I) | | | 12 000.00 | |
FW Other purchases and external expenses | | | 11 003.00 | |
FX Taxes, duties, and similar payments | | | 259.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 273.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 11 537.00 | |
GG - OPERATING RESULT (I - II) | | | 464.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7 001.00 | |
GP Total financial income (V) | | | 7 001.00 | |
GR Interest and similar expenses | | | 14 899.00 | |
GU Total financial expenses (VI) | | | 14 899.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 898.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 435.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 19 001.00 | 12 000.00 | | 19 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 436.00 | 28 888.00 | | 26 436.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 435.00 | -16 888.00 | | -7 435.00 |
| |
| 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 | 1 565 176.00 | | 396 770.00 | 1 565 176.00 |
I3 DECREASES Total Financial Fixed Assets | | 70 044.00 | 1 890 537.00 | |
I4 DECREASES Grand Total | | 70 044.00 | 1 891 903.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 366.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 366.00 | | | 1 366.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 563 810.00 | | 396 770.00 | 1 563 810.00 |
| |
| 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 | 2 772.00 | 2 772.00 | | 2 772.00 |
UX Other trade receivables | 4 680.00 | 4 680.00 | | 4 680.00 |
VB VAT | 250.00 | 250.00 | | 250.00 |
VH Loans with a maturity of more than one year at origin | 251 192.00 | 251 192.00 | | 251 192.00 |
VI Group and Associates | 950 813.00 | 950 813.00 | | 950 813.00 |
VQ Other Taxes, Duties, and Similar Debts | 191.00 | 191.00 | | 191.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 930.00 | 4 930.00 | | 4 930.00 |
VW VAT | 820.00 | 820.00 | | 820.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 205 788.00 | 1 205 788.00 | | 1 205 788.00 |
