| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 11 176.00 | 10 070.00 | 1 106.00 | 11 176.00 |
BB Receivables related to investments | 364 130.00 | | 364 130.00 | 364 130.00 |
BD Other fixed assets | 293.00 | | 293.00 | 293.00 |
BH Other financial assets | 49.00 | | 49.00 | 49.00 |
BJ TOTAL (I) | 419 097.00 | 10 070.00 | 409 026.00 | 419 097.00 |
BX Customers and related accounts | 28 115.00 | | 28 115.00 | 28 115.00 |
BZ Other receivables | 363.00 | | 363.00 | 363.00 |
CF Cash and cash equivalents | 599.00 | | 599.00 | 599.00 |
CH Prepaid expenses | 546.00 | | 546.00 | 546.00 |
CJ TOTAL (II) | 29 624.00 | | 29 624.00 | 29 624.00 |
CO Grand total (0 to V) | 448 720.00 | 10 070.00 | 438 650.00 | 448 720.00 |
CP Shares due in less than one year | 364 179.00 | | | 364 179.00 |
CU Other investments | 43 448.00 | | 43 448.00 | 43 448.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 150 000.00 | 99 640.00 | | 150 000.00 |
DH Retained earnings | 248 000.00 | 302 005.00 | | 248 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 540.00 | -3 645.00 | | 3 540.00 |
DL TOTAL (I) | 409 924.00 | 406 384.00 | | 409 924.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 247.00 | 20 225.00 | | 18 247.00 |
DX Trade payables and related accounts | 1 265.00 | 1 275.00 | | 1 265.00 |
DY Tax and social security liabilities | 6 982.00 | 5 352.00 | | 6 982.00 |
EA Other liabilities | 2 232.00 | 14 023.00 | | 2 232.00 |
EC TOTAL (IV) | 28 726.00 | 40 875.00 | | 28 726.00 |
EE Grand total (I to V) | 438 650.00 | 447 259.00 | | 438 650.00 |
EG Accrued income and payables due within one year | 26 726.00 | 40 875.00 | | 26 726.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 22 501.00 | | 22 501.00 | 22 501.00 |
FJ Net sales | 22 501.00 | | 22 501.00 | 22 501.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 22 502.00 | |
FU Purchases of raw materials and other supplies | | | 179.00 | |
FW Other purchases and external expenses | | | 15 492.00 | |
FX Taxes, duties, and similar payments | | | 907.00 | |
FY Salaries and Wages | | | -137.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 375.00 | |
GE Other Expenses | | | 151.00 | |
GF Total Operating Expenses (II) | | | 18 966.00 | |
GG - OPERATING RESULT (I - II) | | | 3 536.00 | |
GL Other interest and similar income | | | 4.00 | |
GP Total financial income (V) | | | 4.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 540.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 150.00 | 10.00 | | 150.00 |
HL TOTAL REVENUE (I + III + V + VII) | 22 506.00 | 28 714.00 | | 22 506.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 966.00 | 32 360.00 | | 18 966.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 540.00 | -3 645.00 | | 3 540.00 |
| |
| 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 | 419 097.00 | | | 419 097.00 |
I3 DECREASES Total Financial Fixed Assets | | | 407 920.00 | |
I4 DECREASES Grand Total | | | 419 097.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 176.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 176.00 | | | 11 176.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 407 920.00 | | | 407 920.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 695.00 | 2 375.00 | | 7 695.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 695.00 | 2 375.00 | | 7 695.00 |
| |
| 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 | 1 265.00 | 1 265.00 | | 1 265.00 |
8D Social Security and Other Social Organizations | 138.00 | 138.00 | | 138.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 232.00 | 2 232.00 | | 2 232.00 |
UL Receivables related to investments | 364 130.00 | 364 130.00 | | 364 130.00 |
UT Other financial assets | 49.00 | 49.00 | | 49.00 |
UX Other trade receivables | 28 115.00 | 28 115.00 | | 28 115.00 |
VB VAT | 228.00 | 228.00 | | 228.00 |
VI Group and Associates | 18 247.00 | 18 247.00 | | 18 247.00 |
VP Miscellaneous | 135.00 | 135.00 | | 135.00 |
VS Prepaid expenses | 546.00 | 546.00 | | 546.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 393 204.00 | 393 204.00 | | 393 204.00 |
VW VAT | 6 844.00 | 6 844.00 | | 6 844.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 726.00 | 28 726.00 | | 28 726.00 |
