| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 827 514.00 | | 1 827 514.00 | 1 827 514.00 |
BX Customers and related accounts | 17 581.00 | | 17 581.00 | 17 581.00 |
BZ Other receivables | 56 343.00 | | 56 343.00 | 56 343.00 |
CF Cash and cash equivalents | 132 327.00 | | 132 327.00 | 132 327.00 |
CJ TOTAL (II) | 206 251.00 | | 206 251.00 | 206 251.00 |
CO Grand total (0 to V) | 2 033 765.00 | | 2 033 765.00 | 2 033 765.00 |
CS Evaluated investments - equity method | 1 827 514.00 | | 1 827 514.00 | 1 827 514.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -24 750.00 | | | -24 750.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 104 293.00 | -24 750.00 | | 104 293.00 |
DK Regulated provisions | 4 398.00 | 901.00 | | 4 398.00 |
DL TOTAL (I) | 88 942.00 | -18 849.00 | | 88 942.00 |
DU Loans and Debts from Credit Institutions (3) | 1 627 790.00 | 1 805 750.00 | | 1 627 790.00 |
DV Miscellaneous Loans and Financial Debts (4) | 298 921.00 | 67 260.00 | | 298 921.00 |
DX Trade payables and related accounts | 1 996.00 | 3 057.00 | | 1 996.00 |
DY Tax and social security liabilities | 16 117.00 | | | 16 117.00 |
EC TOTAL (IV) | 1 944 823.00 | 1 876 066.00 | | 1 944 823.00 |
EE Grand total (I to V) | 2 033 765.00 | 1 857 217.00 | | 2 033 765.00 |
EG Accrued income and payables due within one year | 496 684.00 | 248 317.00 | | 496 684.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 76 651.00 | |
FJ Net sales | | | 76 651.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 57.00 | |
FR Total operating income (I) | | | 76 708.00 | |
FW Other purchases and external expenses | | | 5 892.00 | |
FX Taxes, duties, and similar payments | | | 210.00 | |
FY Salaries and Wages | | | 44 955.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 51 058.00 | |
GG - OPERATING RESULT (I - II) | | | 25 650.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GR Interest and similar expenses | | | 17 859.00 | |
GU Total financial expenses (VI) | | | 17 859.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 82 141.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 107 790.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 498.00 | 901.00 | | 3 498.00 |
HH Total exceptional expenses (VIII) | 3 498.00 | 901.00 | | 3 498.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 497.00 | -901.00 | | -3 497.00 |
HL TOTAL REVENUE (I + III + V + VII) | 176 708.00 | | | 176 708.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 72 415.00 | 24 750.00 | | 72 415.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 104 293.00 | -24 750.00 | | 104 293.00 |
| |
| 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 | 1 827 514.00 | | | 1 827 514.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 827 514.00 | |
I4 DECREASES Grand Total | | | 1 827 514.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 827 514.00 | | | 1 827 514.00 |
| |
| 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 | 1 996.00 | 1 996.00 | | 1 996.00 |
8K Other liabilities (including liabilities related to repo transactions) | 315 038.00 | 315 038.00 | | 315 038.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 73 924.00 | 73 924.00 | | 73 924.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 944 823.00 | 496 684.00 | 734 816.00 | 1 944 823.00 |
