| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 866.00 | 290.00 | 576.00 | 866.00 |
BJ TOTAL (I) | 2 775 945.00 | 290.00 | 2 775 655.00 | 2 775 945.00 |
BX Customers and related accounts | 54 000.00 | | 54 000.00 | 54 000.00 |
BZ Other receivables | 1 348 959.00 | | 1 348 959.00 | 1 348 959.00 |
CF Cash and cash equivalents | 2 175.00 | | 2 175.00 | 2 175.00 |
CJ TOTAL (II) | 1 405 134.00 | | 1 405 134.00 | 1 405 134.00 |
CO Grand total (0 to V) | 4 181 080.00 | 290.00 | 4 180 789.00 | 4 181 080.00 |
CU Other investments | 2 775 079.00 | | 2 775 079.00 | 2 775 079.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 495 219.00 | 2 495 219.00 | | 2 495 219.00 |
DD Legal reserve (1) | 249 522.00 | 249 522.00 | | 249 522.00 |
DG Other reserves | 1 237 053.00 | 830 713.00 | | 1 237 053.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 182 162.00 | 406 340.00 | | 182 162.00 |
DL TOTAL (I) | 4 163 956.00 | 3 981 794.00 | | 4 163 956.00 |
DU Loans and Debts from Credit Institutions (3) | 47.00 | 44.00 | | 47.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3.00 | | | 3.00 |
DX Trade payables and related accounts | 5 163.00 | 5 719.00 | | 5 163.00 |
DY Tax and social security liabilities | 11 160.00 | 10 555.00 | | 11 160.00 |
EA Other liabilities | 461.00 | 461.00 | | 461.00 |
EC TOTAL (IV) | 16 834.00 | 16 778.00 | | 16 834.00 |
EE Grand total (I to V) | 4 180 789.00 | 3 998 572.00 | | 4 180 789.00 |
EG Accrued income and payables due within one year | 16 834.00 | 16 778.00 | | 16 834.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 180 000.00 | | 180 000.00 | 180 000.00 |
FJ Net sales | 180 000.00 | | 180 000.00 | 180 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 180 001.00 | |
FW Other purchases and external expenses | | | 4 538.00 | |
FX Taxes, duties, and similar payments | | | 605.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 289.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 5 432.00 | |
GG - OPERATING RESULT (I - II) | | | 174 569.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7 596.00 | |
GP Total financial income (V) | | | 7 596.00 | |
GR Interest and similar expenses | | | 3.00 | |
GU Total financial expenses (VI) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 593.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 182 162.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 187 597.00 | 412 407.00 | | 187 597.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 435.00 | 6 066.00 | | 5 435.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 182 162.00 | 406 340.00 | | 182 162.00 |
| |
| 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 | 2 775 945.00 | | | 2 775 945.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 775 079.00 | |
I4 DECREASES Grand Total | | | 2 775 945.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 866.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 866.00 | | | 866.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 775 079.00 | | | 2 775 079.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2.00 | 289.00 | | 2.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2.00 | 289.00 | | 2.00 |
| |
| 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 | 5 163.00 | 5 163.00 | | 5 163.00 |
8K Other liabilities (including liabilities related to repo transactions) | 461.00 | 461.00 | | 461.00 |
UX Other trade receivables | 54 000.00 | 54 000.00 | | 54 000.00 |
VB VAT | 504.00 | 504.00 | | 504.00 |
VC Group and associates | 1 348 455.00 | 1 348 455.00 | | 1 348 455.00 |
VG Loans with a maturity of up to one year at origin | 47.00 | 47.00 | | 47.00 |
VI Group and Associates | 3.00 | 3.00 | | 3.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 160.00 | 2 163.00 | | 2 160.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 402 959.00 | 1 402 959.00 | | 1 402 959.00 |
VW VAT | 9 000.00 | 9 000.00 | | 9 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 834.00 | 16 834.00 | | 16 834.00 |
