| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 8 858.00 | | 8 858.00 | 8 858.00 |
BJ TOTAL (I) | 431 395.00 | | 431 395.00 | 431 395.00 |
BX Customers and related accounts | 6 732.00 | | 6 732.00 | 6 732.00 |
BZ Other receivables | 20 185.00 | | 20 185.00 | 20 185.00 |
CF Cash and cash equivalents | 27 051.00 | | 27 051.00 | 27 051.00 |
CJ TOTAL (II) | 53 967.00 | | 53 967.00 | 53 967.00 |
CO Grand total (0 to V) | 485 362.00 | | 485 362.00 | 485 362.00 |
CU Other investments | 422 537.00 | | 422 537.00 | 422 537.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 087.00 | | | -2 087.00 |
DK Regulated provisions | 2 483.00 | | | 2 483.00 |
DL TOTAL (I) | 5 396.00 | | | 5 396.00 |
DU Loans and Debts from Credit Institutions (3) | 350 049.00 | | | 350 049.00 |
DV Miscellaneous Loans and Financial Debts (4) | 107 201.00 | | | 107 201.00 |
DX Trade payables and related accounts | 2 057.00 | | | 2 057.00 |
DY Tax and social security liabilities | 20 660.00 | | | 20 660.00 |
EC TOTAL (IV) | 479 966.00 | | | 479 966.00 |
EE Grand total (I to V) | 485 362.00 | | | 485 362.00 |
EG Accrued income and payables due within one year | 177 316.00 | | | 177 316.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 49.00 | | | 49.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 84 950.00 | | 84 950.00 | 84 950.00 |
FJ Net sales | 84 950.00 | | 84 950.00 | 84 950.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 20 117.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 105 068.00 | |
FW Other purchases and external expenses | | | 27 623.00 | |
FX Taxes, duties, and similar payments | | | 672.00 | |
FY Salaries and Wages | | | 52 882.00 | |
FZ Social Security Contributions | | | 23 478.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 104 658.00 | |
GG - OPERATING RESULT (I - II) | | | 409.00 | |
GR Interest and similar expenses | | | 13.00 | |
GU Total financial expenses (VI) | | | 13.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 396.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 483.00 | | | 2 483.00 |
HH Total exceptional expenses (VIII) | 2 483.00 | | | 2 483.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 483.00 | | | -2 483.00 |
HL TOTAL REVENUE (I + III + V + VII) | 105 068.00 | | | 105 068.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 107 155.00 | | | 107 155.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 087.00 | | | -2 087.00 |
| |
| 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 | | | 431 395.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 431 395.00 | |
I4 DECREASES Grand Total | | | 431 395.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 431 395.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 2 483.00 | | |
7C Grand total | | 2 483.00 | | |
UJ - Exceptional | | 2 483.00 | | |
| |
| 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 | 2 057.00 | 2 057.00 | | 2 057.00 |
8C Staff and Related Accounts | 7 000.00 | 7 000.00 | | 7 000.00 |
8D Social Security and Other Social Organizations | 7 007.00 | 7 007.00 | | 7 007.00 |
UT Other financial assets | 8 858.00 | | 8 858.00 | 8 858.00 |
UX Other trade receivables | 6 732.00 | 6 732.00 | | 6 732.00 |
VB VAT | 68.00 | 68.00 | | 68.00 |
VG Loans with a maturity of up to one year at origin | 49.00 | 49.00 | | 49.00 |
VH Loans with a maturity of more than one year at origin | 350 000.00 | 47 350.00 | 198 127.00 | 350 000.00 |
VI Group and Associates | 107 201.00 | 107 201.00 | | 107 201.00 |
VJ Loans taken out during the year | 350 000.00 | | | 350 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 672.00 | 672.00 | | 672.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 20 117.00 | 20 117.00 | | 20 117.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 35 774.00 | 26 916.00 | 8 858.00 | 35 774.00 |
VW VAT | 5 980.00 | 5 980.00 | | 5 980.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 479 966.00 | 177 316.00 | 198 127.00 | 479 966.00 |
