| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 595.00 | 293.00 | 1 302.00 | 1 595.00 |
BJ TOTAL (I) | 1 605 591.00 | 293.00 | 1 605 298.00 | 1 605 591.00 |
BZ Other receivables | 300.00 | | 300.00 | 300.00 |
CF Cash and cash equivalents | 25 128.00 | | 25 128.00 | 25 128.00 |
CJ TOTAL (II) | 25 428.00 | | 25 428.00 | 25 428.00 |
CO Grand total (0 to V) | 1 631 019.00 | 293.00 | 1 630 726.00 | 1 631 019.00 |
CU Other investments | 1 603 996.00 | | 1 603 996.00 | 1 603 996.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 56 131.00 | | | 56 131.00 |
DK Regulated provisions | 22 045.00 | | | 22 045.00 |
DL TOTAL (I) | 83 176.00 | | | 83 176.00 |
DU Loans and Debts from Credit Institutions (3) | 850 213.00 | | | 850 213.00 |
DV Miscellaneous Loans and Financial Debts (4) | 665 004.00 | | | 665 004.00 |
DX Trade payables and related accounts | 1 800.00 | | | 1 800.00 |
DY Tax and social security liabilities | 30 533.00 | | | 30 533.00 |
EC TOTAL (IV) | 1 547 550.00 | | | 1 547 550.00 |
EE Grand total (I to V) | 1 630 726.00 | | | 1 630 726.00 |
EG Accrued income and payables due within one year | 123 628.00 | | | 123 628.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 84 000.00 | 84 000.00 | |
FJ Net sales | | 84 000.00 | 84 000.00 | |
FR Total operating income (I) | | | 84 000.00 | |
FW Other purchases and external expenses | | | 8 707.00 | |
FX Taxes, duties, and similar payments | | | 7 854.00 | |
FY Salaries and Wages | | | 55 000.00 | |
FZ Social Security Contributions | | | 24 956.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 293.00 | |
GF Total Operating Expenses (II) | | | 96 810.00 | |
GG - OPERATING RESULT (I - II) | | | -12 810.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 125.00 | |
GP Total financial income (V) | | | 100 125.00 | |
GR Interest and similar expenses | | | 9 140.00 | |
GU Total financial expenses (VI) | | | 9 140.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 90 986.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 78 176.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 22 045.00 | | | 22 045.00 |
HH Total exceptional expenses (VIII) | 22 045.00 | | | 22 045.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -22 045.00 | | | -22 045.00 |
HL TOTAL REVENUE (I + III + V + VII) | 184 125.00 | | | 184 125.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 127 994.00 | | | 127 994.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 56 131.00 | | | 56 131.00 |
| |
| 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 | | | 1 605 591.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 603 996.00 | |
I4 DECREASES Grand Total | | | 1 605 591.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 595.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 595.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 603 996.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 293.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 293.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 22 045.00 | | |
7C Grand total | | 22 045.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 596.00 | 596.00 | | 596.00 |
8B Suppliers and Related Accounts | 1 800.00 | 1 800.00 | | 1 800.00 |
8D Social Security and Other Social Organizations | 26 533.00 | 26 533.00 | | 26 533.00 |
VB VAT | 300.00 | 300.00 | | 300.00 |
VH Loans with a maturity of more than one year at origin | 850 213.00 | 90 699.00 | 372 090.00 | 850 213.00 |
VI Group and Associates | 664 408.00 | | | 664 408.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 300.00 | 300.00 | | 300.00 |
VW VAT | 4 000.00 | 4 000.00 | | 4 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 547 550.00 | 123 628.00 | 372 090.00 | 1 547 550.00 |
