| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 1 438 089.00 | | 1 438 089.00 | 1 438 089.00 |
BZ Other receivables | 4 046.00 | | 4 046.00 | 4 046.00 |
CF Cash and cash equivalents | 276 936.00 | | 276 936.00 | 276 936.00 |
CH Prepaid expenses | 446.00 | | 446.00 | 446.00 |
CJ TOTAL (II) | 281 427.00 | | 281 427.00 | 281 427.00 |
CO Grand total (0 to V) | 1 719 516.00 | | 1 719 516.00 | 1 719 516.00 |
CU Other investments | 1 438 089.00 | | 1 438 089.00 | 1 438 089.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DD Legal reserve (1) | 40 000.00 | 40 000.00 | | 40 000.00 |
DG Other reserves | 428 354.00 | 427 480.00 | | 428 354.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 113.00 | 70 874.00 | | 72 113.00 |
DK Regulated provisions | 10 536.00 | 6 458.00 | | 10 536.00 |
DL TOTAL (I) | 951 003.00 | 944 812.00 | | 951 003.00 |
DU Loans and Debts from Credit Institutions (3) | 758 084.00 | 829 430.00 | | 758 084.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 517.00 | 9 517.00 | | 9 517.00 |
DX Trade payables and related accounts | 912.00 | 900.00 | | 912.00 |
DY Tax and social security liabilities | | 754.00 | | |
EC TOTAL (IV) | 768 513.00 | 840 601.00 | | 768 513.00 |
EE Grand total (I to V) | 1 719 516.00 | 1 785 413.00 | | 1 719 516.00 |
EG Accrued income and payables due within one year | 82 560.00 | 82 517.00 | | 82 560.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 4 421.00 | |
FX Taxes, duties, and similar payments | | | | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | 142.00 | |
GF Total Operating Expenses (II) | | | 4 563.00 | |
GG - OPERATING RESULT (I - II) | | | -4 563.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 90 460.00 | |
GL Other interest and similar income | | | 7.00 | |
GP Total financial income (V) | | | 90 468.00 | |
GR Interest and similar expenses | | | 9 714.00 | |
GU Total financial expenses (VI) | | | 9 714.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 80 754.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 76 191.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 400.00 | | |
HB Exceptional income from capital transactions | 50.00 | | | 50.00 |
HD Total exceptional income (VII) | 50.00 | 403.00 | | 50.00 |
HF Exceptional expenses on capital transactions | 50.00 | | | 50.00 |
HG Exceptional depreciation and provisions | 4 078.00 | 4 078.00 | | 4 078.00 |
HH Total exceptional expenses (VIII) | 4 128.00 | 4 078.00 | | 4 128.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 078.00 | -3 678.00 | | -4 078.00 |
HL TOTAL REVENUE (I + III + V + VII) | 90 518.00 | 97 204.00 | | 90 518.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 405.00 | 26 330.00 | | 18 405.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 72 113.00 | 70 874.00 | | 72 113.00 |
| |
| 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 | 1 438 139.00 | | | 1 438 139.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 50.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 50.00 | 1 438 089.00 | |
I4 DECREASES Grand Total | | 50.00 | 1 438 089.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 438 139.00 | | | 1 438 139.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 6 458.00 | 4 078.00 | | 6 458.00 |
7C Grand total | 6 458.00 | 4 078.00 | | 6 458.00 |
UJ - Exceptional | | 4 078.00 | | |
| |
| 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 | 912.00 | 912.00 | | 912.00 |
VH Loans with a maturity of more than one year at origin | 758 084.00 | 72 131.00 | 296 547.00 | 758 084.00 |
VI Group and Associates | 9 517.00 | 9 517.00 | | 9 517.00 |
VJ Loans taken out during the year | 71 346.00 | | | 71 346.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 046.00 | 4 046.00 | | 4 046.00 |
VS Prepaid expenses | 446.00 | 446.00 | | 446.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 492.00 | 4 492.00 | | 4 492.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 768 513.00 | 82 560.00 | 296 547.00 | 768 513.00 |
