| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 3 601.00 | | 3 601.00 | 3 601.00 |
BH Other financial assets | 5 750.00 | | 5 750.00 | 5 750.00 |
BJ TOTAL (I) | 1 267 319.00 | 700 000.00 | 567 319.00 | 1 267 319.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 19 330.00 | | 19 330.00 | 19 330.00 |
CF Cash and cash equivalents | 50 287.00 | | 50 287.00 | 50 287.00 |
CJ TOTAL (II) | 69 617.00 | | 69 617.00 | 69 617.00 |
CO Grand total (0 to V) | 1 336 936.00 | 700 000.00 | 636 936.00 | 1 336 936.00 |
CU Other investments | 1 257 968.00 | 700 000.00 | 557 968.00 | 1 257 968.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DD Legal reserve (1) | 6 000.00 | | | 6 000.00 |
DG Other reserves | 169 267.00 | | | 169 267.00 |
DH Retained earnings | | -18 730.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 896.00 | 193 997.00 | | -8 896.00 |
DK Regulated provisions | 26 151.00 | 13 013.00 | | 26 151.00 |
DL TOTAL (I) | 252 522.00 | 248 280.00 | | 252 522.00 |
DU Loans and Debts from Credit Institutions (3) | 325 264.00 | 358 626.00 | | 325 264.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 062.00 | 752 075.00 | | 47 062.00 |
DX Trade payables and related accounts | 1 440.00 | 1 200.00 | | 1 440.00 |
DY Tax and social security liabilities | 8 969.00 | 27 891.00 | | 8 969.00 |
EA Other liabilities | 1 680.00 | | | 1 680.00 |
EC TOTAL (IV) | 384 414.00 | 1 139 793.00 | | 384 414.00 |
EE Grand total (I to V) | 636 936.00 | 1 388 073.00 | | 636 936.00 |
EG Accrued income and payables due within one year | 118 702.00 | 817 715.00 | | 118 702.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 121 600.00 | | 121 600.00 | 121 600.00 |
FJ Net sales | 121 600.00 | | 121 600.00 | 121 600.00 |
FR Total operating income (I) | | | 121 600.00 | |
FW Other purchases and external expenses | | | 10 160.00 | |
FX Taxes, duties, and similar payments | | | 748.00 | |
FY Salaries and Wages | | | 97 307.00 | |
GF Total Operating Expenses (II) | | | 108 215.00 | |
GG - OPERATING RESULT (I - II) | | | 13 385.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 701 689.00 | |
GP Total financial income (V) | | | 701 689.00 | |
GQ Financial allocations to depreciation and provisions | | | 700 000.00 | |
GR Interest and similar expenses | | | 7 153.00 | |
GU Total financial expenses (VI) | | | 707 153.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 465.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 921.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 70.00 | | |
HG Exceptional depreciation and provisions | 13 138.00 | 12 928.00 | | 13 138.00 |
HH Total exceptional expenses (VIII) | 13 138.00 | 12 998.00 | | 13 138.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -13 138.00 | -12 998.00 | | -13 138.00 |
HK Income tax | 3 679.00 | 2 523.00 | | 3 679.00 |
HL TOTAL REVENUE (I + III + V + VII) | 823 289.00 | 321 597.00 | | 823 289.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 832 185.00 | 127 599.00 | | 832 185.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 896.00 | 193 997.00 | | -8 896.00 |
| |
| 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 | 1 265 630.00 | | 1 689.00 | 1 265 630.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 267 319.00 | |
I4 DECREASES Grand Total | | | 1 267 319.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 265 630.00 | | 1 689.00 | 1 265 630.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | | 700 000.00 | | |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 13 013.00 | 13 138.00 | | 13 013.00 |
7B Total provisions for depreciation | | 700 000.00 | | |
7C Grand total | 13 013.00 | 713 138.00 | | 13 013.00 |
UJ - Exceptional | | 13 138.00 | | |
| |
| 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 | 1 440.00 | 1 440.00 | | 1 440.00 |
8D Social Security and Other Social Organizations | 8 969.00 | 8 969.00 | | 8 969.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 680.00 | 1 680.00 | | 1 680.00 |
UL Receivables related to investments | 3 601.00 | | 3 601.00 | 3 601.00 |
UT Other financial assets | 5 750.00 | | 5 750.00 | 5 750.00 |
VH Loans with a maturity of more than one year at origin | 325 264.00 | 59 552.00 | 230 031.00 | 325 264.00 |
VI Group and Associates | 47 062.00 | 47 062.00 | | 47 062.00 |
VK Loans repaid during the year | 32 922.00 | | | 32 922.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 19 330.00 | 19 330.00 | | 19 330.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 681.00 | 19 330.00 | 9 351.00 | 28 681.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 384 414.00 | 118 702.00 | 230 031.00 | 384 414.00 |
