| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 436 536.00 | | 436 536.00 | 436 536.00 |
BD Other fixed assets | 113.00 | | 113.00 | 113.00 |
BJ TOTAL (I) | 638 803.00 | | 638 803.00 | 638 803.00 |
BX Customers and related accounts | 5 520.00 | | 5 520.00 | 5 520.00 |
BZ Other receivables | 47 879.00 | | 47 879.00 | 47 879.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 3 948.00 | | 3 948.00 | 3 948.00 |
CH Prepaid expenses | 3 416.00 | | 3 416.00 | 3 416.00 |
CJ TOTAL (II) | 60 762.00 | | 60 762.00 | 60 762.00 |
CO Grand total (0 to V) | 699 565.00 | | 699 565.00 | 699 565.00 |
CU Other investments | 202 154.00 | | 202 154.00 | 202 154.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DG Other reserves | 537 190.00 | 502 665.00 | | 537 190.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 908.00 | 34 525.00 | | 49 908.00 |
DK Regulated provisions | 17 705.00 | 16 928.00 | | 17 705.00 |
DL TOTAL (I) | 692 804.00 | 642 118.00 | | 692 804.00 |
DU Loans and Debts from Credit Institutions (3) | | 526.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 135.00 | 10 059.00 | | 135.00 |
DX Trade payables and related accounts | 4 500.00 | 4 385.00 | | 4 500.00 |
DY Tax and social security liabilities | 2 127.00 | 8 128.00 | | 2 127.00 |
EC TOTAL (IV) | 6 762.00 | 23 097.00 | | 6 762.00 |
EE Grand total (I to V) | 699 565.00 | 665 215.00 | | 699 565.00 |
EG Accrued income and payables due within one year | 6 762.00 | 23 097.00 | | 6 762.00 |
EI Including equity loans | 135.00 | | | 135.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 55 200.00 | |
FJ Net sales | | | 55 200.00 | |
FR Total operating income (I) | | | 55 200.00 | |
FW Other purchases and external expenses | | | 4 258.00 | |
FY Salaries and Wages | | | 64 069.00 | |
GF Total Operating Expenses (II) | | | 68 327.00 | |
GG - OPERATING RESULT (I - II) | | | -13 127.00 | |
GH Attributed profit or transferred loss (III) | | | 63 785.00 | |
GK Income from other securities and fixed asset receivables | | | 2.00 | |
GO Net income from sales of marketable securities | | | 26.00 | |
GP Total financial income (V) | | | 28.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 28.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 50 686.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 778.00 | 778.00 | | 778.00 |
HH Total exceptional expenses (VIII) | 778.00 | 778.00 | | 778.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -778.00 | -778.00 | | -778.00 |
HK Income tax | | 12 757.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 119 013.00 | 103 106.00 | | 119 013.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 69 105.00 | 68 581.00 | | 69 105.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 908.00 | 34 525.00 | | 49 908.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 16 928.00 | 778.00 | | 16 928.00 |
7C Grand total | 16 928.00 | 778.00 | | 16 928.00 |
UJ - Exceptional | | 778.00 | | |
| |
| 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 | 4 500.00 | 4 500.00 | | 4 500.00 |
8D Social Security and Other Social Organizations | 2 127.00 | 2 127.00 | | 2 127.00 |
8K Other liabilities (including liabilities related to repo transactions) | 135.00 | 135.00 | | 135.00 |
UL Receivables related to investments | 436 536.00 | | 436 536.00 | 436 536.00 |
UX Other trade receivables | 5 520.00 | 5 520.00 | | 5 520.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 47 879.00 | 47 879.00 | | 47 879.00 |
VS Prepaid expenses | 3 416.00 | 3 416.00 | | 3 416.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 493 351.00 | 56 815.00 | 436 536.00 | 493 351.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 762.00 | 6 762.00 | | 6 762.00 |
