| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 15 000.00 | | 15 000.00 | 15 000.00 |
BJ TOTAL (I) | 909 451.00 | | 909 451.00 | 909 451.00 |
BX Customers and related accounts | 11 356.00 | | 11 356.00 | 11 356.00 |
BZ Other receivables | 136 085.00 | | 136 085.00 | 136 085.00 |
CD Marketable securities | 100 133.00 | | 100 133.00 | 100 133.00 |
CF Cash and cash equivalents | 190 713.00 | | 190 713.00 | 190 713.00 |
CH Prepaid expenses | 1 458.00 | | 1 458.00 | 1 458.00 |
CJ TOTAL (II) | 439 745.00 | | 439 745.00 | 439 745.00 |
CO Grand total (0 to V) | 1 349 196.00 | | 1 349 196.00 | 1 349 196.00 |
CU Other investments | 894 451.00 | | 894 451.00 | 894 451.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 164 502.00 | | | 164 502.00 |
DD Legal reserve (1) | 16 450.00 | | | 16 450.00 |
DG Other reserves | 392 525.00 | | | 392 525.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 200 865.00 | | | 200 865.00 |
DL TOTAL (I) | 774 342.00 | | | 774 342.00 |
DU Loans and Debts from Credit Institutions (3) | 549 550.00 | | | 549 550.00 |
DX Trade payables and related accounts | 11 822.00 | | | 11 822.00 |
DY Tax and social security liabilities | 6 087.00 | | | 6 087.00 |
EA Other liabilities | 7 394.00 | | | 7 394.00 |
EC TOTAL (IV) | 574 854.00 | | | 574 854.00 |
EE Grand total (I to V) | 1 349 196.00 | | | 1 349 196.00 |
EG Accrued income and payables due within one year | 221 587.00 | | | 221 587.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 17 838.00 | | 17 838.00 | 17 838.00 |
FJ Net sales | 17 838.00 | | 17 838.00 | 17 838.00 |
FR Total operating income (I) | | | 17 838.00 | |
FW Other purchases and external expenses | | | 19 739.00 | |
FX Taxes, duties, and similar payments | | | 46.00 | |
FY Salaries and Wages | | | 8 400.00 | |
FZ Social Security Contributions | | | 3 025.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 31 219.00 | |
GG - OPERATING RESULT (I - II) | | | -13 380.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 220 091.00 | |
GL Other interest and similar income | | | 4 820.00 | |
GP Total financial income (V) | | | 224 911.00 | |
GR Interest and similar expenses | | | 10 665.00 | |
GU Total financial expenses (VI) | | | 10 665.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 214 246.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 200 865.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 242 749.00 | | | 242 749.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 884.00 | | | 41 884.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 200 865.00 | | | 200 865.00 |
| |
| 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 | 906 581.00 | | 2 870.00 | 906 581.00 |
I3 DECREASES Total Financial Fixed Assets | | | 909 451.00 | |
I4 DECREASES Grand Total | | | 909 451.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 906 581.00 | | 2 870.00 | 906 581.00 |
| |
| 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 | 11 822.00 | 11 822.00 | | 11 822.00 |
8C Staff and Related Accounts | 3 069.00 | 3 069.00 | | 3 069.00 |
8D Social Security and Other Social Organizations | 539.00 | 539.00 | | 539.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 394.00 | 7 394.00 | | 7 394.00 |
UT Other financial assets | 15 000.00 | | 15 000.00 | 15 000.00 |
UX Other trade receivables | 11 356.00 | 11 356.00 | | 11 356.00 |
VB VAT | 7 391.00 | 7 391.00 | | 7 391.00 |
VC Group and associates | 127 992.00 | 127 992.00 | | 127 992.00 |
VH Loans with a maturity of more than one year at origin | 549 550.00 | 196 283.00 | 353 267.00 | 549 550.00 |
VK Loans repaid during the year | 174 255.00 | | | 174 255.00 |
VQ Other Taxes, Duties, and Similar Debts | 186.00 | 186.00 | | 186.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 703.00 | 703.00 | | 703.00 |
VS Prepaid expenses | 1 458.00 | 1 458.00 | | 1 458.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 163 899.00 | 148 899.00 | 15 000.00 | 163 899.00 |
VW VAT | 2 293.00 | 2 293.00 | | 2 293.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 574 854.00 | 221 587.00 | 353 267.00 | 574 854.00 |
