| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 477 574.00 | | 1 477 574.00 | 1 477 574.00 |
BZ Other receivables | 224 202.00 | | 224 202.00 | 224 202.00 |
CF Cash and cash equivalents | 4 830.00 | | 4 830.00 | 4 830.00 |
CJ TOTAL (II) | 229 032.00 | | 229 032.00 | 229 032.00 |
CO Grand total (0 to V) | 1 706 606.00 | | 1 706 606.00 | 1 706 606.00 |
CU Other investments | 1 477 574.00 | | 1 477 574.00 | 1 477 574.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 212 000.00 | 212 000.00 | | 212 000.00 |
DD Legal reserve (1) | 21 200.00 | 21 200.00 | | 21 200.00 |
DG Other reserves | 437 409.00 | 411 605.00 | | 437 409.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 662.00 | 25 804.00 | | 39 662.00 |
DK Regulated provisions | 12 574.00 | 12 574.00 | | 12 574.00 |
DL TOTAL (I) | 722 846.00 | 683 183.00 | | 722 846.00 |
DU Loans and Debts from Credit Institutions (3) | 746 811.00 | 870 254.00 | | 746 811.00 |
DV Miscellaneous Loans and Financial Debts (4) | 115 721.00 | 28 926.00 | | 115 721.00 |
DX Trade payables and related accounts | 3 192.00 | 3 192.00 | | 3 192.00 |
DY Tax and social security liabilities | 82 036.00 | 123 022.00 | | 82 036.00 |
EA Other liabilities | 36 000.00 | 134 559.00 | | 36 000.00 |
EC TOTAL (IV) | 983 760.00 | 1 159 953.00 | | 983 760.00 |
EE Grand total (I to V) | 1 706 606.00 | 1 843 136.00 | | 1 706 606.00 |
EG Accrued income and payables due within one year | 621 779.00 | 746 811.00 | | 621 779.00 |
EI Including equity loans | 115 721.00 | | | 115 721.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 234 500.00 | |
FJ Net sales | | | 234 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 953.00 | |
FR Total operating income (I) | | | 235 453.00 | |
FW Other purchases and external expenses | | | 27 506.00 | |
FX Taxes, duties, and similar payments | | | 17 144.00 | |
FY Salaries and Wages | | | 124 120.00 | |
FZ Social Security Contributions | | | 25 275.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 194 044.00 | |
GG - OPERATING RESULT (I - II) | | | 41 409.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GK Income from other securities and fixed asset receivables | | | 100 000.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GR Interest and similar expenses | | | 16 936.00 | |
GU Total financial expenses (VI) | | | 16 936.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 83 064.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 124 473.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 77 836.00 | | | 77 836.00 |
HH Total exceptional expenses (VIII) | 77 836.00 | | | 77 836.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -77 836.00 | | | -77 836.00 |
HK Income tax | 6 975.00 | 7 406.00 | | 6 975.00 |
HL TOTAL REVENUE (I + III + V + VII) | 335 453.00 | 234 669.00 | | 335 453.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 295 791.00 | 208 865.00 | | 295 791.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 662.00 | 25 804.00 | | 39 662.00 |
| |
| 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 | 1 477 574.00 | | | 1 477 574.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 477 574.00 | |
I4 DECREASES Grand Total | | | 1 477 574.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 477 574.00 | | | 1 477 574.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 12 574.00 | | | 12 574.00 |
7C Grand total | 12 574.00 | | | 12 574.00 |
| |
| 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 | 3 192.00 | 3 192.00 | | 3 192.00 |
8K Other liabilities (including liabilities related to repo transactions) | 151 721.00 | 151 721.00 | | 151 721.00 |
VH Loans with a maturity of more than one year at origin | 746 811.00 | 125 032.00 | 507 189.00 | 746 811.00 |
VK Loans repaid during the year | 123 443.00 | | | 123 443.00 |
VP Miscellaneous | 224 202.00 | 224 202.00 | | 224 202.00 |
VQ Other Taxes, Duties, and Similar Debts | 82 036.00 | 82 036.00 | | 82 036.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 224 202.00 | 224 202.00 | | 224 202.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 983 760.00 | 361 981.00 | 507 189.00 | 983 760.00 |
