| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 423 980.00 | | 423 980.00 | 423 980.00 |
BH Other financial assets | 8 181.00 | | 8 181.00 | 8 181.00 |
BJ TOTAL (I) | 432 161.00 | | 432 161.00 | 432 161.00 |
BV Advances and down payments on orders | 1.00 | | | 1.00 |
BX Customers and related accounts | 8 697.00 | | 8 697.00 | 8 697.00 |
BZ Other receivables | 36 640.00 | | 36 640.00 | 36 640.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 8.00 | | 8.00 | 8.00 |
CJ TOTAL (II) | 45 345.00 | | 45 345.00 | 45 345.00 |
CO Grand total (0 to V) | 477 506.00 | | 477 506.00 | 477 506.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 46 384.00 | | | 46 384.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 765.00 | 47 384.00 | | 38 765.00 |
DK Regulated provisions | 4 876.00 | 1 631.00 | | 4 876.00 |
DL TOTAL (I) | 101 025.00 | 59 015.00 | | 101 025.00 |
DU Loans and Debts from Credit Institutions (3) | 273 376.00 | 315 768.00 | | 273 376.00 |
DV Miscellaneous Loans and Financial Debts (4) | 92 800.00 | 90 000.00 | | 92 800.00 |
DX Trade payables and related accounts | 1 836.00 | 10 120.00 | | 1 836.00 |
DY Tax and social security liabilities | 8 469.00 | 12 431.00 | | 8 469.00 |
EC TOTAL (IV) | 376 481.00 | 428 318.00 | | 376 481.00 |
EE Grand total (I to V) | 477 505.00 | 487 334.00 | | 477 505.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 82 432.00 | | 82 432.00 | 82 432.00 |
FJ Net sales | 82 432.00 | | 82 432.00 | 82 432.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 82 434.00 | |
FW Other purchases and external expenses | | | 22 080.00 | |
FX Taxes, duties, and similar payments | | | -315.00 | |
FY Salaries and Wages | | | 24 000.00 | |
FZ Social Security Contributions | | | 14 130.00 | |
GF Total Operating Expenses (II) | | | 59 895.00 | |
GG - OPERATING RESULT (I - II) | | | 22 539.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 26 866.00 | |
GP Total financial income (V) | | | 26 866.00 | |
GR Interest and similar expenses | | | 6 160.00 | |
GU Total financial expenses (VI) | | | 6 160.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 706.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 245.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 245.00 | 1 631.00 | | 3 245.00 |
HH Total exceptional expenses (VIII) | 3 245.00 | 1 631.00 | | 3 245.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 245.00 | -1 631.00 | | -3 245.00 |
HK Income tax | 1 236.00 | | | 1 236.00 |
HL TOTAL REVENUE (I + III + V + VII) | 109 300.00 | 111 747.00 | | 109 300.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 70 535.00 | 64 363.00 | | 70 535.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 765.00 | 47 384.00 | | 38 765.00 |
| |
| 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 | 432 161.00 | | | 432 161.00 |
I3 DECREASES Total Financial Fixed Assets | | | 432 161.00 | |
I4 DECREASES Grand Total | | | 432 161.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 432 161.00 | | | 432 161.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 631.00 | 3 245.00 | | 1 631.00 |
7C Grand total | 1 631.00 | 3 245.00 | | 1 631.00 |
| |
| 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 | 1 836.00 | 1 836.00 | | 1 836.00 |
8C Staff and Related Accounts | 3 973.00 | 3 973.00 | | 3 973.00 |
8E Income Taxes | 1 236.00 | 1 236.00 | | 1 236.00 |
UT Other financial assets | 8 181.00 | 8 181.00 | | 8 181.00 |
UX Other trade receivables | 8 697.00 | 8 697.00 | | 8 697.00 |
VB VAT | 4 022.00 | 4 022.00 | | 4 022.00 |
VC Group and associates | 504.00 | 504.00 | | 504.00 |
VH Loans with a maturity of more than one year at origin | 273 376.00 | 41 660.00 | 194 959.00 | 273 376.00 |
VI Group and Associates | 92 800.00 | 92 800.00 | | 92 800.00 |
VQ Other Taxes, Duties, and Similar Debts | 240.00 | 240.00 | | 240.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 32 114.00 | 32 114.00 | | 32 114.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 53 526.00 | 53 526.00 | | 53 526.00 |
VW VAT | 3 020.00 | 3 020.00 | | 3 020.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 376 481.00 | 144 765.00 | 194 959.00 | 376 481.00 |
