| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 32 963.00 | | 32 963.00 | 32 963.00 |
BB Receivables related to investments | 7 981 851.00 | 181 895.00 | 7 799 956.00 | 7 981 851.00 |
BJ TOTAL (I) | 9 373 469.00 | 182 895.00 | 9 190 574.00 | 9 373 469.00 |
BV Advances and down payments on orders | 723.00 | | 723.00 | 723.00 |
BX Customers and related accounts | 4 677.00 | | 4 677.00 | 4 677.00 |
BZ Other receivables | 428.00 | | 428.00 | 428.00 |
CF Cash and cash equivalents | 10 530.00 | | 10 530.00 | 10 530.00 |
CJ TOTAL (II) | 16 359.00 | | 16 359.00 | 16 359.00 |
CO Grand total (0 to V) | 9 389 829.00 | 182 895.00 | 9 206 934.00 | 9 389 829.00 |
CU Other investments | 1 358 655.00 | 1 000.00 | 1 357 655.00 | 1 358 655.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 1 396.00 | 1 396.00 | | 1 396.00 |
DH Retained earnings | 4 290.00 | 117 884.00 | | 4 290.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 185.00 | -113 594.00 | | 21 185.00 |
DL TOTAL (I) | 1 026 871.00 | 1 005 686.00 | | 1 026 871.00 |
DU Loans and Debts from Credit Institutions (3) | 216 418.00 | 244 854.00 | | 216 418.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 938 553.00 | 6 826 244.00 | | 7 938 553.00 |
DX Trade payables and related accounts | 1 799.00 | 8 443.00 | | 1 799.00 |
DY Tax and social security liabilities | 23 290.00 | | | 23 290.00 |
EC TOTAL (IV) | 8 180 062.00 | 7 079 542.00 | | 8 180 062.00 |
EE Grand total (I to V) | 9 206 934.00 | 8 085 228.00 | | 9 206 934.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 697.00 | |
FQ Other income | | | 114.00 | |
FR Total operating income (I) | | | 5 812.00 | |
FW Other purchases and external expenses | | | 9 660.00 | |
FX Taxes, duties, and similar payments | | | 208.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 9 869.00 | |
GG - OPERATING RESULT (I - II) | | | -4 057.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 185 502.00 | |
GP Total financial income (V) | | | 185 502.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 131 206.00 | |
GU Total financial expenses (VI) | | | 131 206.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 54 296.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 50 239.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 29 054.00 | 7 424.00 | | 29 054.00 |
HL TOTAL REVENUE (I + III + V + VII) | 191 315.00 | 183 116.00 | | 191 315.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 170 129.00 | 296 711.00 | | 170 129.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 185.00 | -113 594.00 | | 21 185.00 |
| |
| 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 | 8 243 598.00 | | 1 129 871.00 | 8 243 598.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 32 963.00 | | | 32 963.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 340 506.00 | |
IN DECREASES Start-up, development, or research expenses | | | 32 963.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 210 635.00 | | 1 129 871.00 | 8 210 635.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 181 895.00 | | | 181 895.00 |
7B Total provisions for depreciation | 182 895.00 | | | 182 895.00 |
7C Grand total | 182 895.00 | | | 182 895.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 7 938 553.00 | | | 7 938 553.00 |
8B Suppliers and Related Accounts | 1 799.00 | 1 799.00 | | 1 799.00 |
8E Income Taxes | 22 818.00 | 22 818.00 | | 22 818.00 |
UL Receivables related to investments | 7 981 851.00 | | 7 981 851.00 | 7 981 851.00 |
UX Other trade receivables | 4 677.00 | 4 677.00 | | 4 677.00 |
VB VAT | 428.00 | 428.00 | | 428.00 |
VH Loans with a maturity of more than one year at origin | 216 418.00 | 30 163.00 | 117 625.00 | 216 418.00 |
VK Loans repaid during the year | 28 221.00 | | | 28 221.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 986 957.00 | 5 106.00 | 7 981 851.00 | 7 986 957.00 |
VW VAT | 472.00 | 472.00 | | 472.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 180 062.00 | 55 254.00 | 117 625.00 | 8 180 062.00 |
