| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 68 325.00 | 24 794.00 | 43 531.00 | 68 325.00 |
BJ TOTAL (I) | 621 040.00 | 24 794.00 | 596 246.00 | 621 040.00 |
BZ Other receivables | 84 588.00 | | 84 588.00 | 84 588.00 |
CF Cash and cash equivalents | 723.00 | | 723.00 | 723.00 |
CJ TOTAL (II) | 85 312.00 | | 85 312.00 | 85 312.00 |
CO Grand total (0 to V) | 706 352.00 | 24 794.00 | 681 558.00 | 706 352.00 |
CS Evaluated investments - equity method | 552 715.00 | | 552 715.00 | 552 715.00 |
| |
| 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 |
DG Other reserves | 336 126.00 | 303 820.00 | | 336 126.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 71 102.00 | 57 305.00 | | 71 102.00 |
DL TOTAL (I) | 408 328.00 | 362 226.00 | | 408 328.00 |
DU Loans and Debts from Credit Institutions (3) | 263 708.00 | 303 466.00 | | 263 708.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 531.00 | 598.00 | | 7 531.00 |
DX Trade payables and related accounts | 1 392.00 | 1 380.00 | | 1 392.00 |
DY Tax and social security liabilities | 597.00 | 1 040.00 | | 597.00 |
EC TOTAL (IV) | 273 229.00 | 306 485.00 | | 273 229.00 |
EE Grand total (I to V) | 681 558.00 | 668 711.00 | | 681 558.00 |
EG Accrued income and payables due within one year | 50 512.00 | 43 515.00 | | 50 512.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 5 800.00 | |
FJ Net sales | | | 5 800.00 | |
FO Operating subsidies | | | | |
FR Total operating income (I) | | | 5 800.00 | |
FW Other purchases and external expenses | | | 6 294.00 | |
FX Taxes, duties, and similar payments | | | 404.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 498.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 20 201.00 | |
GG - OPERATING RESULT (I - II) | | | -14 400.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 90 000.00 | |
GP Total financial income (V) | | | 90 000.00 | |
GR Interest and similar expenses | | | 4 497.00 | |
GU Total financial expenses (VI) | | | 4 497.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 85 503.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 71 102.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 15 000.00 | | |
HD Total exceptional income (VII) | | 15 000.00 | | |
HF Exceptional expenses on capital transactions | | 6 924.00 | | |
HH Total exceptional expenses (VIII) | | 6 924.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 8 077.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 95 800.00 | 97 921.00 | | 95 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 698.00 | 40 615.00 | | 24 698.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 71 102.00 | 57 306.00 | | 71 102.00 |
| |
| 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 | 620 525.00 | | 515.00 | 620 525.00 |
I3 DECREASES Total Financial Fixed Assets | | | 552 715.00 | |
I4 DECREASES Grand Total | | | 621 040.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 68 325.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 68 325.00 | | | 68 325.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 552 200.00 | | 515.00 | 552 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 296.00 | 13 498.00 | 24 794.00 | 11 296.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 296.00 | 13 498.00 | 24 794.00 | 11 296.00 |
| |
| 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 | 1 392.00 | 1 392.00 | | 1 392.00 |
VB VAT | 994.00 | 994.00 | | 994.00 |
VH Loans with a maturity of more than one year at origin | 263 709.00 | 40 991.00 | 131 244.00 | 263 709.00 |
VI Group and Associates | 7 532.00 | 7 532.00 | | 7 532.00 |
VK Loans repaid during the year | 39 679.00 | | | 39 679.00 |
VQ Other Taxes, Duties, and Similar Debts | 500.00 | 500.00 | | 500.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 83 595.00 | 83 595.00 | | 83 595.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 84 589.00 | 84 589.00 | | 84 589.00 |
VW VAT | 97.00 | 97.00 | | 97.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 273 230.00 | 50 512.00 | 131 244.00 | 273 230.00 |
