| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 535.00 | 170.00 | 365.00 | 535.00 |
BJ TOTAL (I) | 694 932.00 | 170.00 | 694 762.00 | 694 932.00 |
BX Customers and related accounts | 317.00 | | 317.00 | 317.00 |
BZ Other receivables | 269 843.00 | | 269 843.00 | 269 843.00 |
CF Cash and cash equivalents | 47 842.00 | | 47 842.00 | 47 842.00 |
CH Prepaid expenses | 1 074.00 | | 1 074.00 | 1 074.00 |
CJ TOTAL (II) | 319 076.00 | | 319 076.00 | 319 076.00 |
CO Grand total (0 to V) | 1 014 008.00 | 170.00 | 1 013 838.00 | 1 014 008.00 |
CU Other investments | 694 397.00 | | 694 397.00 | 694 397.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 418 501.00 | 418 501.00 | | 418 501.00 |
DG Other reserves | 20 126.00 | 26 293.00 | | 20 126.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 119 255.00 | -6 168.00 | | 119 255.00 |
DL TOTAL (I) | 557 882.00 | 438 627.00 | | 557 882.00 |
DU Loans and Debts from Credit Institutions (3) | 364 717.00 | 433 533.00 | | 364 717.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 308.00 | 497.00 | | 1 308.00 |
DX Trade payables and related accounts | 758.00 | 2 428.00 | | 758.00 |
DY Tax and social security liabilities | 8 574.00 | 881.00 | | 8 574.00 |
EA Other liabilities | 80 600.00 | 57 300.00 | | 80 600.00 |
EC TOTAL (IV) | 455 956.00 | 494 639.00 | | 455 956.00 |
EE Grand total (I to V) | 1 013 838.00 | 933 265.00 | | 1 013 838.00 |
EG Accrued income and payables due within one year | 160 991.00 | 130 333.00 | | 160 991.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 96 618.00 | | 96 618.00 | 96 618.00 |
FJ Net sales | 96 618.00 | | 96 618.00 | 96 618.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 307.00 | |
FR Total operating income (I) | | | 97 925.00 | |
FW Other purchases and external expenses | | | 16 245.00 | |
FX Taxes, duties, and similar payments | | | 419.00 | |
FY Salaries and Wages | | | 26 897.00 | |
FZ Social Security Contributions | | | 27 570.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 170.00 | |
GF Total Operating Expenses (II) | | | 71 300.00 | |
GG - OPERATING RESULT (I - II) | | | 26 625.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 128 200.00 | |
GP Total financial income (V) | | | 128 200.00 | |
GR Interest and similar expenses | | | 5 538.00 | |
GU Total financial expenses (VI) | | | 5 538.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 122 662.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 149 287.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 150 000.00 | | | 150 000.00 |
HD Total exceptional income (VII) | 150 000.00 | | | 150 000.00 |
HE Exceptional expenses on management operations | 32.00 | | | 32.00 |
HF Exceptional expenses on capital transactions | 180 000.00 | | | 180 000.00 |
HH Total exceptional expenses (VIII) | 180 032.00 | | | 180 032.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -30 032.00 | | | -30 032.00 |
HL TOTAL REVENUE (I + III + V + VII) | 376 125.00 | 66 122.00 | | 376 125.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 256 870.00 | 72 290.00 | | 256 870.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 119 255.00 | -6 168.00 | | 119 255.00 |
| |
| 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 | 874 397.00 | | 535.00 | 874 397.00 |
I3 DECREASES Total Financial Fixed Assets | | 180 000.00 | 694 397.00 | |
I4 DECREASES Grand Total | | 180 000.00 | 694 932.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 535.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 535.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 874 397.00 | | | 874 397.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 170.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 170.00 | | |
| |
| 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 | 758.00 | 758.00 | | 758.00 |
8K Other liabilities (including liabilities related to repo transactions) | 81 908.00 | 81 908.00 | | 81 908.00 |
VG Loans with a maturity of up to one year at origin | 364 717.00 | 69 752.00 | 282 977.00 | 364 717.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 574.00 | 8 574.00 | | 8 574.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 271 234.00 | 271 234.00 | | 271 234.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 455 956.00 | 160 991.00 | 282 977.00 | 455 956.00 |
