| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 10 767.00 | | 10 767.00 | 10 767.00 |
BJ TOTAL (I) | 1 484 060.00 | | 1 484 060.00 | 1 484 060.00 |
BX Customers and related accounts | 100 800.00 | | 100 800.00 | 100 800.00 |
BZ Other receivables | 2 082.00 | | 2 082.00 | 2 082.00 |
CF Cash and cash equivalents | 114 967.00 | | 114 967.00 | 114 967.00 |
CJ TOTAL (II) | 217 850.00 | | 217 850.00 | 217 850.00 |
CO Grand total (0 to V) | 1 701 910.00 | | 1 701 910.00 | 1 701 910.00 |
CU Other investments | 1 473 293.00 | | 1 473 293.00 | 1 473 293.00 |
| |
| 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 |
DD Legal reserve (1) | 177.00 | | | 177.00 |
DG Other reserves | 3 372.00 | | | 3 372.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 936.00 | 3 549.00 | | 936.00 |
DK Regulated provisions | 5 834.00 | 2 917.00 | | 5 834.00 |
DL TOTAL (I) | 60 319.00 | 56 466.00 | | 60 319.00 |
DU Loans and Debts from Credit Institutions (3) | 789 804.00 | 949 284.00 | | 789 804.00 |
DV Miscellaneous Loans and Financial Debts (4) | 701 476.00 | 570 408.00 | | 701 476.00 |
DX Trade payables and related accounts | 4 800.00 | 15 000.00 | | 4 800.00 |
DY Tax and social security liabilities | 35 278.00 | 18 626.00 | | 35 278.00 |
EA Other liabilities | 110 232.00 | 138 744.00 | | 110 232.00 |
EC TOTAL (IV) | 1 641 590.00 | 1 692 062.00 | | 1 641 590.00 |
EE Grand total (I to V) | 1 701 910.00 | 1 748 528.00 | | 1 701 910.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 102 000.00 | 400.00 | 102 400.00 | 102 000.00 |
FJ Net sales | 102 000.00 | 400.00 | 102 400.00 | 102 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 102 401.00 | |
FW Other purchases and external expenses | | | 8 874.00 | |
FX Taxes, duties, and similar payments | | | 732.00 | |
FY Salaries and Wages | | | 55 495.00 | |
FZ Social Security Contributions | | | 24 456.00 | |
GF Total Operating Expenses (II) | | | 89 557.00 | |
GG - OPERATING RESULT (I - II) | | | 12 844.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GL Other interest and similar income | | | 28.00 | |
GP Total financial income (V) | | | 29.00 | |
GR Interest and similar expenses | | | 8 855.00 | |
GU Total financial expenses (VI) | | | 8 855.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 826.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 018.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 917.00 | 2 917.00 | | 2 917.00 |
HH Total exceptional expenses (VIII) | 2 917.00 | 2 917.00 | | 2 917.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 917.00 | -2 917.00 | | -2 917.00 |
HK Income tax | 165.00 | 626.00 | | 165.00 |
HL TOTAL REVENUE (I + III + V + VII) | 102 430.00 | 99 413.00 | | 102 430.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 101 494.00 | 95 864.00 | | 101 494.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 936.00 | 3 549.00 | | 936.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 2 917.00 | 2 917.00 | | 2 917.00 |
7C Grand total | 2 917.00 | 2 917.00 | | 2 917.00 |
| |
| 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 | 701 476.00 | 701 476.00 | | 701 476.00 |
8C Staff and Related Accounts | 4 800.00 | 4 800.00 | | 4 800.00 |
8D Social Security and Other Social Organizations | 35 278.00 | 35 278.00 | | 35 278.00 |
8K Other liabilities (including liabilities related to repo transactions) | 110 232.00 | 110 232.00 | | 110 232.00 |
VG Loans with a maturity of up to one year at origin | 789 804.00 | 160 967.00 | 628 837.00 | 789 804.00 |
VS Prepaid expenses | 102 882.00 | 102 882.00 | | 102 882.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 102 882.00 | 102 882.00 | | 102 882.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 641 590.00 | 1 012 753.00 | 628 837.00 | 1 641 590.00 |
