| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 085 219.00 | | 3 085 219.00 | 3 085 219.00 |
BX Customers and related accounts | 59 253.00 | | 59 253.00 | 59 253.00 |
BZ Other receivables | 498 384.00 | | 498 384.00 | 498 384.00 |
CF Cash and cash equivalents | 63 565.00 | | 63 565.00 | 63 565.00 |
CJ TOTAL (II) | 621 202.00 | | 621 202.00 | 621 202.00 |
CO Grand total (0 to V) | 3 706 422.00 | | 3 706 422.00 | 3 706 422.00 |
CU Other investments | 3 085 219.00 | | 3 085 219.00 | 3 085 219.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | | | 3 000.00 |
DD Legal reserve (1) | 300.00 | | | 300.00 |
DG Other reserves | 1 533 516.00 | | | 1 533 516.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 347 150.00 | | | 347 150.00 |
DK Regulated provisions | 47 581.00 | | | 47 581.00 |
DL TOTAL (I) | 1 931 547.00 | | | 1 931 547.00 |
DU Loans and Debts from Credit Institutions (3) | 1 526 514.00 | | | 1 526 514.00 |
DV Miscellaneous Loans and Financial Debts (4) | 193 412.00 | | | 193 412.00 |
DX Trade payables and related accounts | 2 010.00 | | | 2 010.00 |
DY Tax and social security liabilities | 52 937.00 | | | 52 937.00 |
EC TOTAL (IV) | 1 774 874.00 | | | 1 774 874.00 |
EE Grand total (I to V) | 3 706 422.00 | | | 3 706 422.00 |
EG Accrued income and payables due within one year | 542 868.00 | | | 542 868.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 257 710.00 | | 257 710.00 | 257 710.00 |
FJ Net sales | 257 710.00 | | 257 710.00 | 257 710.00 |
FR Total operating income (I) | | | 257 711.00 | |
FW Other purchases and external expenses | | | 6 394.00 | |
FX Taxes, duties, and similar payments | | | 18 236.00 | |
FY Salaries and Wages | | | 131 100.00 | |
FZ Social Security Contributions | | | 54 709.00 | |
GF Total Operating Expenses (II) | | | 210 439.00 | |
GG - OPERATING RESULT (I - II) | | | 47 271.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 350 064.00 | |
GP Total financial income (V) | | | 350 064.00 | |
GR Interest and similar expenses | | | 32 913.00 | |
GU Total financial expenses (VI) | | | 32 913.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 317 150.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 364 422.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 17 043.00 | | | 17 043.00 |
HH Total exceptional expenses (VIII) | 17 043.00 | | | 17 043.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17 043.00 | | | -17 043.00 |
HK Income tax | 228.00 | | | 228.00 |
HL TOTAL REVENUE (I + III + V + VII) | 607 775.00 | | | 607 775.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 260 625.00 | | | 260 625.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 347 150.00 | | | 347 150.00 |
| |
| 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 | 3 085 220.00 | | | 3 085 220.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 085 220.00 | |
I4 DECREASES Grand Total | | | 3 085 220.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 085 220.00 | | | 3 085 220.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 30 537.00 | 17 044.00 | | 30 537.00 |
7C Grand total | 30 537.00 | 17 044.00 | | 30 537.00 |
UJ - Exceptional | | 17 044.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VK Loans repaid during the year | 289 301.00 | | | 289 301.00 |
