| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 449.00 | 649.00 | 800.00 | 1 449.00 |
BH Other financial assets | 5 250.00 | | 5 250.00 | 5 250.00 |
BJ TOTAL (I) | 464 135.00 | 649.00 | 463 486.00 | 464 135.00 |
BX Customers and related accounts | 94.00 | | 94.00 | 94.00 |
BZ Other receivables | 32 373.00 | | 32 373.00 | 32 373.00 |
CF Cash and cash equivalents | 3 310.00 | | 3 310.00 | 3 310.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 35 776.00 | | 35 776.00 | 35 776.00 |
CO Grand total (0 to V) | 504 767.00 | 649.00 | 504 118.00 | 504 767.00 |
CP Shares due in less than one year | 5 250.00 | | | 5 250.00 |
CU Other investments | 457 436.00 | | 457 436.00 | 457 436.00 |
CW Deferred expenses or loan issuance costs | 4 855.00 | | 4 855.00 | 4 855.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | | | 5 000.00 |
DG Other reserves | 52 190.00 | | | 52 190.00 |
DH Retained earnings | | -6 476.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 310.00 | 63 666.00 | | 25 310.00 |
DK Regulated provisions | 11 166.00 | 5 993.00 | | 11 166.00 |
DL TOTAL (I) | 143 666.00 | 113 183.00 | | 143 666.00 |
DU Loans and Debts from Credit Institutions (3) | 287 906.00 | 322 989.00 | | 287 906.00 |
DV Miscellaneous Loans and Financial Debts (4) | 64 096.00 | 92 944.00 | | 64 096.00 |
DX Trade payables and related accounts | 720.00 | 6 549.00 | | 720.00 |
DY Tax and social security liabilities | 7 730.00 | 407.00 | | 7 730.00 |
EC TOTAL (IV) | 360 452.00 | 422 889.00 | | 360 452.00 |
EE Grand total (I to V) | 504 118.00 | 536 071.00 | | 504 118.00 |
EG Accrued income and payables due within one year | 130 791.00 | 136 991.00 | | 130 791.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 52.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 124.00 | | 12 124.00 | 12 124.00 |
FJ Net sales | 12 124.00 | | 12 124.00 | 12 124.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 78.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 12 204.00 | |
FW Other purchases and external expenses | | | 11 431.00 | |
FX Taxes, duties, and similar payments | | | 676.00 | |
FY Salaries and Wages | | | 6 124.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 370.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 19 602.00 | |
GG - OPERATING RESULT (I - II) | | | -7 398.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 41 958.00 | |
GP Total financial income (V) | | | 41 958.00 | |
GR Interest and similar expenses | | | 7 182.00 | |
GU Total financial expenses (VI) | | | 7 182.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 34 776.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 378.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 78.00 | | | 78.00 |
HG Exceptional depreciation and provisions | 5 173.00 | 5 173.00 | | 5 173.00 |
HH Total exceptional expenses (VIII) | 5 173.00 | 5 173.00 | | 5 173.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 173.00 | -5 173.00 | | -5 173.00 |
HK Income tax | -3 106.00 | -6 038.00 | | -3 106.00 |
HL TOTAL REVENUE (I + III + V + VII) | 54 162.00 | 95 752.00 | | 54 162.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 852.00 | 32 085.00 | | 28 852.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 310.00 | 63 666.00 | | 25 310.00 |
| |
| 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 | 462 136.00 | | 1 999.00 | 462 136.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 449.00 | | | 1 449.00 |
I3 DECREASES Total Financial Fixed Assets | | | 462 686.00 | |
I4 DECREASES Grand Total | | | 464 135.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 449.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 460 687.00 | | 1 999.00 | 460 687.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 359.00 | 289.00 | | 359.00 |
CY DEPRECIATION Start-up, development, or research expenses | 359.00 | 289.00 | | 359.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 992.00 | 5 173.00 | | 5 992.00 |
7C Grand total | 5 992.00 | 5 173.00 | | 5 992.00 |
UJ - Exceptional | | 5 173.00 | | |
| |
| 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 | 720.00 | 720.00 | | 720.00 |
8E Income Taxes | 7 730.00 | 7 730.00 | | 7 730.00 |
UT Other financial assets | 5 250.00 | 5 250.00 | | 5 250.00 |
UX Other trade receivables | 94.00 | 94.00 | | 94.00 |
VB VAT | 2 101.00 | 2 101.00 | | 2 101.00 |
VC Group and associates | 13 257.00 | 13 257.00 | | 13 257.00 |
VH Loans with a maturity of more than one year at origin | 287 905.00 | 58 245.00 | 229 660.00 | 287 905.00 |
VI Group and Associates | 64 095.00 | 64 095.00 | | 64 095.00 |
VK Loans repaid during the year | 34 777.00 | | | 34 777.00 |
VM Income taxes | 17 014.00 | 17 014.00 | | 17 014.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 716.00 | 37 716.00 | | 37 716.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 360 451.00 | 130 791.00 | 229 660.00 | 360 451.00 |
