| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 139.00 | 139.00 | | 139.00 |
AT Other tangible assets | 642.00 | 642.00 | | 642.00 |
BD Other fixed assets | 2 044.00 | | 2 044.00 | 2 044.00 |
BJ TOTAL (I) | 215 988.00 | 781.00 | 215 207.00 | 215 988.00 |
BZ Other receivables | 892.00 | | 892.00 | 892.00 |
CF Cash and cash equivalents | 1 561.00 | | 1 561.00 | 1 561.00 |
CJ TOTAL (II) | 2 453.00 | | 2 453.00 | 2 453.00 |
CO Grand total (0 to V) | 218 442.00 | 781.00 | 217 661.00 | 218 442.00 |
CU Other investments | 213 164.00 | | 213 164.00 | 213 164.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -72 406.00 | -68 279.00 | | -72 406.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 60 063.00 | -4 127.00 | | 60 063.00 |
DK Regulated provisions | 13 164.00 | 13 164.00 | | 13 164.00 |
DL TOTAL (I) | 1 922.00 | -58 142.00 | | 1 922.00 |
DU Loans and Debts from Credit Institutions (3) | 42 715.00 | 63 982.00 | | 42 715.00 |
DV Miscellaneous Loans and Financial Debts (4) | 151 637.00 | 193 392.00 | | 151 637.00 |
DX Trade payables and related accounts | 3 446.00 | 6 128.00 | | 3 446.00 |
DY Tax and social security liabilities | 9 169.00 | 14 869.00 | | 9 169.00 |
EA Other liabilities | 8 772.00 | 688.00 | | 8 772.00 |
EC TOTAL (IV) | 215 739.00 | 279 059.00 | | 215 739.00 |
EE Grand total (I to V) | 217 661.00 | 220 917.00 | | 217 661.00 |
EG Accrued income and payables due within one year | 89 173.00 | 158 110.00 | | 89 173.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 48 000.00 | | 48 000.00 | 48 000.00 |
FJ Net sales | 48 000.00 | | 48 000.00 | 48 000.00 |
FR Total operating income (I) | | | 48 000.00 | |
FW Other purchases and external expenses | | | 14 189.00 | |
FX Taxes, duties, and similar payments | | | 2 427.00 | |
FY Salaries and Wages | | | 9 600.00 | |
FZ Social Security Contributions | | | 3 025.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 29 252.00 | |
GG - OPERATING RESULT (I - II) | | | 18 748.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 57 750.00 | |
GP Total financial income (V) | | | 57 750.00 | |
GR Interest and similar expenses | | | 1 704.00 | |
GU Total financial expenses (VI) | | | 1 704.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 56 046.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 74 794.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 14 730.00 | | | 14 730.00 |
HG Exceptional depreciation and provisions | | 2 404.00 | | |
HH Total exceptional expenses (VIII) | 14 730.00 | 2 404.00 | | 14 730.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14 730.00 | -2 404.00 | | -14 730.00 |
HL TOTAL REVENUE (I + III + V + VII) | 105 750.00 | 30 000.00 | | 105 750.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 687.00 | 34 127.00 | | 45 687.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 60 063.00 | -4 127.00 | | 60 063.00 |
| |
| 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 | 215 988.00 | | | 215 988.00 |
I3 DECREASES Total Financial Fixed Assets | | | 215 207.00 | |
I4 DECREASES Grand Total | | | 215 988.00 | |
IO DECREASES Total including other intangible assets | | | 139.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 642.00 | |
KD ACQUISITIONS Total including other intangible assets | 139.00 | | | 139.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 642.00 | | | 642.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 215 207.00 | | | 215 207.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 781.00 | | | 781.00 |
PE DEPRECIATION Total including other intangible assets | 139.00 | | | 139.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 642.00 | | | 642.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 13 164.00 | | | 13 164.00 |
| |
| 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 | 8 063.00 | 2 669.00 | 5 394.00 | 8 063.00 |
8B Suppliers and Related Accounts | 3 446.00 | 3 446.00 | | 3 446.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 772.00 | 8 772.00 | | 8 772.00 |
VB VAT | 144.00 | 144.00 | | 144.00 |
VC Group and associates | 606.00 | 606.00 | | 606.00 |
VG Loans with a maturity of up to one year at origin | 2 218.00 | 2 218.00 | | 2 218.00 |
VH Loans with a maturity of more than one year at origin | 40 497.00 | 19 325.00 | 21 172.00 | 40 497.00 |
VI Group and Associates | 143 574.00 | 43 574.00 | 100 000.00 | 143 574.00 |
VJ Loans taken out during the year | 6 000.00 | | | 6 000.00 |
VK Loans repaid during the year | 21 007.00 | | | 21 007.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 142.00 | 142.00 | | 142.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 892.00 | 892.00 | | 892.00 |
VW VAT | 9 169.00 | 9 169.00 | | 9 169.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 215 739.00 | 89 173.00 | 126 566.00 | 215 739.00 |
