| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 259 163.00 | | 259 163.00 | 259 163.00 |
BJ TOTAL (I) | 351 774.00 | | 351 774.00 | 351 774.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 35 220.00 | | 35 220.00 | 35 220.00 |
CF Cash and cash equivalents | 284.00 | | 284.00 | 284.00 |
CH Prepaid expenses | 172.00 | | 172.00 | 172.00 |
CJ TOTAL (II) | 35 675.00 | | 35 675.00 | 35 675.00 |
CO Grand total (0 to V) | 387 449.00 | | 387 449.00 | 387 449.00 |
CP Shares due in less than one year | 259 163.00 | | | 259 163.00 |
CU Other investments | 92 610.00 | | 92 610.00 | 92 610.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 310 000.00 | 310 000.00 | | 310 000.00 |
DD Legal reserve (1) | 9 282.00 | 9 282.00 | | 9 282.00 |
DG Other reserves | 6 722.00 | 6 722.00 | | 6 722.00 |
DH Retained earnings | -9 504.00 | 255.00 | | -9 504.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 663.00 | -9 759.00 | | 5 663.00 |
DL TOTAL (I) | 322 163.00 | 316 500.00 | | 322 163.00 |
DU Loans and Debts from Credit Institutions (3) | | 129.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 10.00 | 20.00 | | 10.00 |
DX Trade payables and related accounts | 63 153.00 | 63 003.00 | | 63 153.00 |
DY Tax and social security liabilities | 702.00 | 7 872.00 | | 702.00 |
EA Other liabilities | 1 420.00 | | | 1 420.00 |
EC TOTAL (IV) | 65 286.00 | 71 023.00 | | 65 286.00 |
EE Grand total (I to V) | 387 449.00 | 387 524.00 | | 387 449.00 |
EG Accrued income and payables due within one year | 65 286.00 | 71 023.00 | | 65 286.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 089.00 | |
FX Taxes, duties, and similar payments | | | 729.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 818.00 | |
GG - OPERATING RESULT (I - II) | | | -1 818.00 | |
GK Income from other securities and fixed asset receivables | | | 3 810.00 | |
GP Total financial income (V) | | | 3 810.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 810.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 992.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 671.00 | | | 3 671.00 |
HD Total exceptional income (VII) | 3 671.00 | | | 3 671.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 671.00 | | | 3 671.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 481.00 | 43 708.00 | | 7 481.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 818.00 | 53 467.00 | | 1 818.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 663.00 | -9 759.00 | | 5 663.00 |
| |
| 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 | 385 478.00 | | | 385 478.00 |
I3 DECREASES Total Financial Fixed Assets | | | 351 774.00 | |
I4 DECREASES Grand Total | | 33 704.00 | 351 774.00 | |
IO DECREASES Total including other intangible assets | | 9 578.00 | | |
IY DECREASES Total Tangible Fixed Assets | | 24 126.00 | | |
KD ACQUISITIONS Total including other intangible assets | 9 578.00 | | | 9 578.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 126.00 | | | 24 126.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 351 774.00 | | | 351 774.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 33 704.00 | | 33 704.00 | 33 704.00 |
PE DEPRECIATION Total including other intangible assets | 9 578.00 | | 9 578.00 | 9 578.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 126.00 | | 24 126.00 | 24 126.00 |
| |
| 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 | 63 153.00 | 63 153.00 | | 63 153.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 420.00 | 1 420.00 | | 1 420.00 |
UT Other financial assets | 259 163.00 | 259 163.00 | | 259 163.00 |
VB VAT | 2 178.00 | 2 178.00 | | 2 178.00 |
VI Group and Associates | 10.00 | 10.00 | | 10.00 |
VM Income taxes | 1 777.00 | 1 777.00 | | 1 777.00 |
VQ Other Taxes, Duties, and Similar Debts | 702.00 | 702.00 | | 702.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 31 264.00 | 31 264.00 | | 31 264.00 |
VS Prepaid expenses | 172.00 | 172.00 | | 172.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 294 555.00 | 294 555.00 | | 294 555.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 65 286.00 | 65 286.00 | | 65 286.00 |
