| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 005 157.00 | | 1 005 157.00 | 1 005 157.00 |
BZ Other receivables | 166 038.00 | | 166 038.00 | 166 038.00 |
CF Cash and cash equivalents | 10 491.00 | | 10 491.00 | 10 491.00 |
CH Prepaid expenses | 6 121.00 | | 6 121.00 | 6 121.00 |
CJ TOTAL (II) | 182 650.00 | | 182 650.00 | 182 650.00 |
CO Grand total (0 to V) | 1 187 807.00 | | 1 187 807.00 | 1 187 807.00 |
CU Other investments | 1 005 157.00 | | 1 005 157.00 | 1 005 157.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 520 937.00 | 384 369.00 | | 520 937.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 146 664.00 | 136 568.00 | | 146 664.00 |
DK Regulated provisions | 72 438.00 | 63 984.00 | | 72 438.00 |
DL TOTAL (I) | 773 039.00 | 617 921.00 | | 773 039.00 |
DU Loans and Debts from Credit Institutions (3) | 224 734.00 | 343 001.00 | | 224 734.00 |
DV Miscellaneous Loans and Financial Debts (4) | 164 199.00 | 188 325.00 | | 164 199.00 |
DX Trade payables and related accounts | 1 782.00 | 1 740.00 | | 1 782.00 |
DY Tax and social security liabilities | 23 143.00 | 15 347.00 | | 23 143.00 |
EA Other liabilities | 910.00 | 910.00 | | 910.00 |
EC TOTAL (IV) | 414 768.00 | 549 323.00 | | 414 768.00 |
EE Grand total (I to V) | 1 187 807.00 | 1 167 243.00 | | 1 187 807.00 |
EG Accrued income and payables due within one year | 312 055.00 | 326 147.00 | | 312 055.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 137 000.00 | | 137 000.00 | 137 000.00 |
FJ Net sales | 137 000.00 | | 137 000.00 | 137 000.00 |
FR Total operating income (I) | | | 137 000.00 | |
FW Other purchases and external expenses | | | 7 036.00 | |
FX Taxes, duties, and similar payments | | | 9 346.00 | |
FY Salaries and Wages | | | 89 000.00 | |
FZ Social Security Contributions | | | 35 428.00 | |
GF Total Operating Expenses (II) | | | 140 810.00 | |
GG - OPERATING RESULT (I - II) | | | -3 809.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 160 000.00 | |
GL Other interest and similar income | | | 1 520.00 | |
GP Total financial income (V) | | | 161 520.00 | |
GR Interest and similar expenses | | | 7 157.00 | |
GU Total financial expenses (VI) | | | 7 157.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 154 363.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 150 553.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 8 454.00 | 14 488.00 | | 8 454.00 |
HH Total exceptional expenses (VIII) | 8 454.00 | 14 488.00 | | 8 454.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 454.00 | -14 488.00 | | -8 454.00 |
HK Income tax | -4 565.00 | -7 846.00 | | -4 565.00 |
HL TOTAL REVENUE (I + III + V + VII) | 298 521.00 | 290 499.00 | | 298 521.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 151 857.00 | 153 931.00 | | 151 857.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 146 664.00 | 136 568.00 | | 146 664.00 |
| |
| 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 | 1 005 157.00 | | | 1 005 157.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 005 157.00 | |
I4 DECREASES Grand Total | | | 1 005 157.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 005 157.00 | | | 1 005 157.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 63 984.00 | 8 454.00 | | 63 984.00 |
7C Grand total | 63 984.00 | 8 454.00 | | 63 984.00 |
UE of which provisions and reversals: - Operating | | 8 454.00 | | |
| |
| 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 | 1 782.00 | 1 782.00 | | 1 782.00 |
8D Social Security and Other Social Organizations | 10 710.00 | 10 710.00 | | 10 710.00 |
8E Income Taxes | 9 523.00 | 9 523.00 | | 9 523.00 |
8K Other liabilities (including liabilities related to repo transactions) | 910.00 | 910.00 | | 910.00 |
VB VAT | 297.00 | 297.00 | | 297.00 |
VC Group and associates | 165 741.00 | 165 741.00 | | 165 741.00 |
VG Loans with a maturity of up to one year at origin | 1 558.00 | 1 558.00 | | 1 558.00 |
VH Loans with a maturity of more than one year at origin | 223 175.00 | 120 462.00 | 102 713.00 | 223 175.00 |
VI Group and Associates | 164 199.00 | 164 199.00 | | 164 199.00 |
VK Loans repaid during the year | 117 497.00 | | | 117 497.00 |
VQ Other Taxes, Duties, and Similar Debts | 610.00 | 610.00 | | 610.00 |
VS Prepaid expenses | 6 121.00 | 6 121.00 | | 6 121.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 172 159.00 | 172 159.00 | | 172 159.00 |
VW VAT | 2 300.00 | 2 300.00 | | 2 300.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 414 768.00 | 312 055.00 | 102 713.00 | 414 768.00 |
