| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 993 310.00 | | 993 310.00 | 993 310.00 |
BX Customers and related accounts | 6 720.00 | | 6 720.00 | 6 720.00 |
BZ Other receivables | 27 695.00 | | 27 695.00 | 27 695.00 |
CF Cash and cash equivalents | 2 736.00 | | 2 736.00 | 2 736.00 |
CJ TOTAL (II) | 37 152.00 | | 37 152.00 | 37 152.00 |
CO Grand total (0 to V) | 1 030 462.00 | | 1 030 462.00 | 1 030 462.00 |
CU Other investments | 993 310.00 | | 993 310.00 | 993 310.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DH Retained earnings | -13 088.00 | | | -13 088.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 110 573.00 | -13 088.00 | | 110 573.00 |
DK Regulated provisions | 27 837.00 | 9 175.00 | | 27 837.00 |
DL TOTAL (I) | 175 322.00 | 46 087.00 | | 175 322.00 |
DU Loans and Debts from Credit Institutions (3) | 608 189.00 | 664 737.00 | | 608 189.00 |
DV Miscellaneous Loans and Financial Debts (4) | 246 240.00 | 295 990.00 | | 246 240.00 |
DX Trade payables and related accounts | 553.00 | 2 040.00 | | 553.00 |
EA Other liabilities | 158.00 | 158.00 | | 158.00 |
EC TOTAL (IV) | 855 140.00 | 962 925.00 | | 855 140.00 |
EE Grand total (I to V) | 1 030 462.00 | 1 009 012.00 | | 1 030 462.00 |
EG Accrued income and payables due within one year | 58 421.00 | 607 728.00 | | 58 421.00 |
EI Including equity loans | 246 240.00 | | | 246 240.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 5 600.00 | |
FJ Net sales | | | 5 600.00 | |
FR Total operating income (I) | | | 5 600.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 5 089.00 | |
GF Total Operating Expenses (II) | | | 5 090.00 | |
GG - OPERATING RESULT (I - II) | | | 510.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 125 000.00 | |
GL Other interest and similar income | | | 441.00 | |
GP Total financial income (V) | | | 125 441.00 | |
GR Interest and similar expenses | | | 8 724.00 | |
GU Total financial expenses (VI) | | | 8 724.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 116 717.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 117 228.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 18 662.00 | 9 175.00 | | 18 662.00 |
HH Total exceptional expenses (VIII) | 18 662.00 | 9 175.00 | | 18 662.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -18 662.00 | -9 175.00 | | -18 662.00 |
HK Income tax | -12 007.00 | | | -12 007.00 |
HL TOTAL REVENUE (I + III + V + VII) | 131 041.00 | 5 100.00 | | 131 041.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 468.00 | 18 188.00 | | 20 468.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 110 573.00 | -13 088.00 | | 110 573.00 |
| |
| 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 | 993 310.00 | | | 993 310.00 |
I3 DECREASES Total Financial Fixed Assets | | | 993 310.00 | |
I4 DECREASES Grand Total | | | 993 310.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 993 310.00 | | | 993 310.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 9 175.00 | 18 662.00 | | 9 175.00 |
7C Grand total | 9 175.00 | 18 662.00 | | 9 175.00 |
UJ - Exceptional | | 18 662.00 | | |
| |
| 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 | 553.00 | 553.00 | | 553.00 |
8K Other liabilities (including liabilities related to repo transactions) | 246 398.00 | 158.00 | 246 240.00 | 246 398.00 |
UX Other trade receivables | 6 720.00 | 6 720.00 | | 6 720.00 |
VH Loans with a maturity of more than one year at origin | 608 189.00 | 57 710.00 | 236 656.00 | 608 189.00 |
VP Miscellaneous | 27 695.00 | 27 695.00 | | 27 695.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 415.00 | 34 415.00 | | 34 415.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 855 140.00 | 58 421.00 | 482 896.00 | 855 140.00 |
