| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 11 418.00 | | 11 418.00 | 11 418.00 |
BJ TOTAL (I) | 634 865.00 | | 634 865.00 | 634 865.00 |
BZ Other receivables | 23 762.00 | | 23 762.00 | 23 762.00 |
CF Cash and cash equivalents | 113.00 | | 113.00 | 113.00 |
CJ TOTAL (II) | 23 875.00 | | 23 875.00 | 23 875.00 |
CO Grand total (0 to V) | 658 740.00 | | 658 740.00 | 658 740.00 |
CU Other investments | 623 447.00 | | 623 447.00 | 623 447.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 110 000.00 | 110 000.00 | | 110 000.00 |
DD Legal reserve (1) | 6 717.00 | 2 795.00 | | 6 717.00 |
DH Retained earnings | 127 624.00 | 53 106.00 | | 127 624.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 89 565.00 | 78 440.00 | | 89 565.00 |
DK Regulated provisions | 23 447.00 | 21 270.00 | | 23 447.00 |
DL TOTAL (I) | 357 353.00 | 265 611.00 | | 357 353.00 |
DP Provisions for Risks | 19 108.00 | 19 108.00 | | 19 108.00 |
DR TOTAL (IV) | 19 108.00 | 19 108.00 | | 19 108.00 |
DS Convertible Bond Issues | 60 000.00 | 60 000.00 | | 60 000.00 |
DU Loans and Debts from Credit Institutions (3) | 143 052.00 | 211 140.00 | | 143 052.00 |
DV Miscellaneous Loans and Financial Debts (4) | 70 032.00 | 167 948.00 | | 70 032.00 |
DX Trade payables and related accounts | 4 567.00 | 2 664.00 | | 4 567.00 |
DY Tax and social security liabilities | 4 628.00 | 310.00 | | 4 628.00 |
EC TOTAL (IV) | 282 279.00 | 442 063.00 | | 282 279.00 |
EE Grand total (I to V) | 658 740.00 | 726 782.00 | | 658 740.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 000.00 | | 12 000.00 | 12 000.00 |
FJ Net sales | 12 000.00 | | 12 000.00 | 12 000.00 |
FR Total operating income (I) | | | 12 000.00 | |
FS Purchases of goods (including customs duties) | | | 104.00 | |
FW Other purchases and external expenses | | | 9 841.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 9 946.00 | |
GG - OPERATING RESULT (I - II) | | | 2 054.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 90 000.00 | |
GL Other interest and similar income | | | 169.00 | |
GP Total financial income (V) | | | 90 169.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 9 160.00 | |
GU Total financial expenses (VI) | | | 9 160.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 81 008.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 83 063.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 127.00 | | |
HD Total exceptional income (VII) | | 127.00 | | |
HE Exceptional expenses on management operations | | 12 600.00 | | |
HF Exceptional expenses on capital transactions | 4 525.00 | 4 458.00 | | 4 525.00 |
HG Exceptional depreciation and provisions | 2 177.00 | 4 689.00 | | 2 177.00 |
HH Total exceptional expenses (VIII) | 6 702.00 | 21 747.00 | | 6 702.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 701.00 | -21 620.00 | | -6 701.00 |
HK Income tax | -13 204.00 | -4 372.00 | | -13 204.00 |
HL TOTAL REVENUE (I + III + V + VII) | 102 169.00 | 102 135.00 | | 102 169.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 604.00 | 23 695.00 | | 12 604.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 89 565.00 | 78 440.00 | | 89 565.00 |
| |
| 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 | 634 697.00 | | 168.00 | 634 697.00 |
I3 DECREASES Total Financial Fixed Assets | | | 634 865.00 | |
I4 DECREASES Grand Total | | | 634 865.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 634 697.00 | | 168.00 | 634 697.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 21 270.00 | 2 177.00 | | 21 270.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 19 108.00 | | | 19 108.00 |
7C Grand total | 40 378.00 | 2 177.00 | | 40 378.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 60 000.00 | | 60 000.00 | 60 000.00 |
8B Suppliers and Related Accounts | 4 567.00 | 4 567.00 | | 4 567.00 |
8E Income Taxes | 4 577.00 | 4 577.00 | | 4 577.00 |
VB VAT | 480.00 | 480.00 | | 480.00 |
VH Loans with a maturity of more than one year at origin | 143 052.00 | 70 043.00 | 73 009.00 | 143 052.00 |
VI Group and Associates | 70 032.00 | 70 032.00 | | 70 032.00 |
VN Other taxes, similar payments | 23 282.00 | 23 282.00 | | 23 282.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 762.00 | 23 762.00 | | 23 762.00 |
VW VAT | 51.00 | 51.00 | | 51.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 282 279.00 | 149 270.00 | 133 009.00 | 282 279.00 |
