| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 453 844.00 | | 453 844.00 | 453 844.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 453 859.00 | | 453 859.00 | 453 859.00 |
BX Customers and related accounts | 59 822.00 | | 59 822.00 | 59 822.00 |
BZ Other receivables | 11 400.00 | | 11 400.00 | 11 400.00 |
CF Cash and cash equivalents | 5 308.00 | | 5 308.00 | 5 308.00 |
CH Prepaid expenses | 557.00 | | 557.00 | 557.00 |
CJ TOTAL (II) | 77 087.00 | | 77 087.00 | 77 087.00 |
CO Grand total (0 to V) | 530 946.00 | | 530 946.00 | 530 946.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 52 800.00 | 52 800.00 | | 52 800.00 |
DD Legal reserve (1) | 5 280.00 | 5 280.00 | | 5 280.00 |
DG Other reserves | 299 651.00 | 298 643.00 | | 299 651.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 762.00 | 1 008.00 | | 1 762.00 |
DK Regulated provisions | 31 184.00 | 31 184.00 | | 31 184.00 |
DL TOTAL (I) | 390 677.00 | 388 915.00 | | 390 677.00 |
DV Miscellaneous Loans and Financial Debts (4) | 58 793.00 | 64 826.00 | | 58 793.00 |
DX Trade payables and related accounts | 2 231.00 | 3 101.00 | | 2 231.00 |
DY Tax and social security liabilities | 15 065.00 | 13 032.00 | | 15 065.00 |
EA Other liabilities | 64 179.00 | 26 863.00 | | 64 179.00 |
EC TOTAL (IV) | 140 269.00 | 107 822.00 | | 140 269.00 |
EE Grand total (I to V) | 530 946.00 | 496 737.00 | | 530 946.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 49 852.00 | |
FJ Net sales | | | 49 852.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 49 852.00 | |
FW Other purchases and external expenses | | | 2 208.00 | |
FX Taxes, duties, and similar payments | | | 733.00 | |
FY Salaries and Wages | | | 46 745.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 49 687.00 | |
GG - OPERATING RESULT (I - II) | | | 165.00 | |
GP Total financial income (V) | | | 1 600.00 | |
GU Total financial expenses (VI) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 597.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 762.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 51 452.00 | 39 721.00 | | 51 452.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 49 690.00 | 38 713.00 | | 49 690.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 762.00 | 1 008.00 | | 1 762.00 |
| |
| 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 | 444 528.00 | | 9 331.00 | 444 528.00 |
I3 DECREASES Total Financial Fixed Assets | | | 453 859.00 | |
I4 DECREASES Grand Total | | | 453 859.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 444 528.00 | | 9 331.00 | 444 528.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 31 184.00 | | | 31 184.00 |
7C Grand total | 31 184.00 | | | 31 184.00 |
| |
| 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 | 2 231.00 | 2 231.00 | | 2 231.00 |
8K Other liabilities (including liabilities related to repo transactions) | 122 973.00 | 122 973.00 | | 122 973.00 |
UL Receivables related to investments | 122 505.00 | | 122 505.00 | 122 505.00 |
UX Other trade receivables | 59 822.00 | 59 822.00 | | 59 822.00 |
VP Miscellaneous | 11 400.00 | 11 400.00 | | 11 400.00 |
VQ Other Taxes, Duties, and Similar Debts | 15 065.00 | 15 065.00 | | 15 065.00 |
VS Prepaid expenses | 557.00 | 557.00 | | 557.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 194 284.00 | 71 779.00 | 122 505.00 | 194 284.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 140 269.00 | 140 269.00 | | 140 269.00 |
