| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | | | | |
BB Receivables related to investments | 125 620.00 | 74 550.00 | 51 070.00 | 125 620.00 |
BJ TOTAL (I) | 125 621.00 | 74 551.00 | 51 070.00 | 125 621.00 |
BT Goods | 321 035.00 | | 321 035.00 | 321 035.00 |
BX Customers and related accounts | 62 336.00 | 50 384.00 | 11 951.00 | 62 336.00 |
BZ Other receivables | 11 744.00 | | 11 744.00 | 11 744.00 |
CF Cash and cash equivalents | 3 374.00 | | 3 374.00 | 3 374.00 |
CJ TOTAL (II) | 398 489.00 | 50 384.00 | 348 105.00 | 398 489.00 |
CO Grand total (0 to V) | 524 109.00 | 124 935.00 | 399 174.00 | 524 109.00 |
CP Shares due in less than one year | 51 070.00 | | | 51 070.00 |
CU Other investments | 1.00 | 1.00 | | 1.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 62 500.00 | 62 500.00 | | 62 500.00 |
DH Retained earnings | -225 532.00 | -164 542.00 | | -225 532.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 299.00 | -60 990.00 | | -8 299.00 |
DL TOTAL (I) | -171 331.00 | -163 032.00 | | -171 331.00 |
DU Loans and Debts from Credit Institutions (3) | 84.00 | 81.00 | | 84.00 |
DV Miscellaneous Loans and Financial Debts (4) | 568 929.00 | 501 946.00 | | 568 929.00 |
DX Trade payables and related accounts | 790.00 | 60 440.00 | | 790.00 |
DY Tax and social security liabilities | 701.00 | 1 139.00 | | 701.00 |
EC TOTAL (IV) | 570 505.00 | 563 606.00 | | 570 505.00 |
EE Grand total (I to V) | 399 174.00 | 400 574.00 | | 399 174.00 |
EG Accrued income and payables due within one year | 570 505.00 | 563 606.00 | | 570 505.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 3 177.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 3 177.00 | |
GG - OPERATING RESULT (I - II) | | | -3 177.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 637.00 | |
GP Total financial income (V) | | | 1 637.00 | |
GR Interest and similar expenses | | | 6 759.00 | |
GU Total financial expenses (VI) | | | 6 759.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 122.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 299.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 9.00 | | |
HH Total exceptional expenses (VIII) | | 9.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -9.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 637.00 | 1 800.00 | | 1 637.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 936.00 | 62 790.00 | | 9 936.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 299.00 | -60 990.00 | | -8 299.00 |
| |
| 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 | 123 984.00 | | 1 637.00 | 123 984.00 |
I3 DECREASES Total Financial Fixed Assets | | | 125 621.00 | |
I4 DECREASES Grand Total | | | 125 621.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 123 984.00 | | 1 637.00 | 123 984.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
02 aucun libellé | 1.00 | | | 1.00 |
06 aucun libellé | 74 550.00 | | | 74 550.00 |
6T Receivables | 50 384.00 | | | 50 384.00 |
7B Total provisions for depreciation | 124 935.00 | | | 124 935.00 |
7C Grand total | 124 935.00 | | | 124 935.00 |
| |
| 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 | 790.00 | 790.00 | | 790.00 |
UL Receivables related to investments | 125 620.00 | 125 620.00 | | 125 620.00 |
UX Other trade receivables | 62 336.00 | 62 336.00 | | 62 336.00 |
VB VAT | 8 836.00 | 8 836.00 | | 8 836.00 |
VG Loans with a maturity of up to one year at origin | 84.00 | 84.00 | | 84.00 |
VI Group and Associates | 568 929.00 | 568 929.00 | | 568 929.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 908.00 | 2 908.00 | | 2 908.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 199 699.00 | 199 699.00 | | 199 699.00 |
VW VAT | 701.00 | 701.00 | | 701.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 570 505.00 | 570 505.00 | | 570 505.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | | 3 252.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 149.00 | 1 146.00 | | 1 149.00 |
ST Other accounts | 228.00 | 9 122.00 | | 228.00 |
XQ Rental, rental and co-ownership charges | 1 800.00 | 1 800.00 | | 1 800.00 |
YW Business tax | | 361.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | | 3 613.00 | | |
YZ Total deductible VAT on goods and services | 657.00 | 1 133.00 | | 657.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 177.00 | 12 068.00 | | 3 177.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
