| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 468 540.00 | | 468 540.00 | 468 540.00 |
BZ Other receivables | 22 972.00 | | 22 972.00 | 22 972.00 |
CF Cash and cash equivalents | 57 780.00 | | 57 780.00 | 57 780.00 |
CH Prepaid expenses | 1 600.00 | | 1 600.00 | 1 600.00 |
CJ TOTAL (II) | 82 352.00 | | 82 352.00 | 82 352.00 |
CO Grand total (0 to V) | 550 892.00 | | 550 892.00 | 550 892.00 |
CU Other investments | 468 540.00 | | 468 540.00 | 468 540.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 183 284.00 | 147 073.00 | | 183 284.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 110 676.00 | 36 211.00 | | 110 676.00 |
DK Regulated provisions | 57 787.00 | 57 787.00 | | 57 787.00 |
DL TOTAL (I) | 362 746.00 | 252 070.00 | | 362 746.00 |
DU Loans and Debts from Credit Institutions (3) | 50 669.00 | 100 203.00 | | 50 669.00 |
DV Miscellaneous Loans and Financial Debts (4) | 110 843.00 | 146 073.00 | | 110 843.00 |
DX Trade payables and related accounts | 110.00 | 108.00 | | 110.00 |
DY Tax and social security liabilities | 17 133.00 | 7 396.00 | | 17 133.00 |
EA Other liabilities | 9 391.00 | 3 854.00 | | 9 391.00 |
EC TOTAL (IV) | 188 146.00 | 257 634.00 | | 188 146.00 |
EE Grand total (I to V) | 550 892.00 | 509 705.00 | | 550 892.00 |
EG Accrued income and payables due within one year | 188 146.00 | 207 994.00 | | 188 146.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 66 000.00 | | 66 000.00 | 66 000.00 |
FJ Net sales | 66 000.00 | | 66 000.00 | 66 000.00 |
FO Operating subsidies | | | 2 083.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 68 083.00 | |
FW Other purchases and external expenses | | | 7 840.00 | |
FX Taxes, duties, and similar payments | | | 4 928.00 | |
FY Salaries and Wages | | | 36 096.00 | |
FZ Social Security Contributions | | | 16 311.00 | |
GF Total Operating Expenses (II) | | | 65 175.00 | |
GG - OPERATING RESULT (I - II) | | | 2 908.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 110 000.00 | |
GP Total financial income (V) | | | 110 000.00 | |
GR Interest and similar expenses | | | 2 340.00 | |
GU Total financial expenses (VI) | | | 2 340.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 107 660.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 110 568.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 16 311.00 | 21 012.00 | | 16 311.00 |
A3 TOTAL ASSETS | | 72 000.00 | | |
HK Income tax | -108.00 | -1 317.00 | | -108.00 |
HL TOTAL REVENUE (I + III + V + VII) | 178 083.00 | 112 000.00 | | 178 083.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 67 407.00 | 75 789.00 | | 67 407.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 110 676.00 | 36 211.00 | | 110 676.00 |
| |
| 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 | 468 540.00 | | | 468 540.00 |
I3 DECREASES Total Financial Fixed Assets | | | 468 540.00 | |
I4 DECREASES Grand Total | | | 468 540.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 468 540.00 | | | 468 540.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 57 787.00 | | | 57 787.00 |
7C Grand total | 57 787.00 | | | 57 787.00 |
| |
| 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 | 110.00 | 110.00 | | 110.00 |
8C Staff and Related Accounts | 15 933.00 | 15 933.00 | | 15 933.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 391.00 | 9 391.00 | | 9 391.00 |
VB VAT | 277.00 | 277.00 | | 277.00 |
VC Group and associates | 9 072.00 | 9 072.00 | | 9 072.00 |
VH Loans with a maturity of more than one year at origin | 50 669.00 | 50 669.00 | | 50 669.00 |
VI Group and Associates | 110 843.00 | 110 843.00 | | 110 843.00 |
VK Loans repaid during the year | 48 530.00 | | | 48 530.00 |
VM Income taxes | 13 623.00 | 13 623.00 | | 13 623.00 |
VS Prepaid expenses | 1 600.00 | 1 600.00 | | 1 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 572.00 | 24 572.00 | | 24 572.00 |
VW VAT | 1 200.00 | 1 200.00 | | 1 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 188 146.00 | 188 146.00 | | 188 146.00 |
