| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 448 257.00 | | 448 257.00 | 448 257.00 |
BZ Other receivables | 2 196.00 | | 2 196.00 | 2 196.00 |
CF Cash and cash equivalents | 8 037.00 | | 8 037.00 | 8 037.00 |
CH Prepaid expenses | 1 352.00 | | 1 352.00 | 1 352.00 |
CJ TOTAL (II) | 11 586.00 | | 11 586.00 | 11 586.00 |
CO Grand total (0 to V) | 459 843.00 | | 459 843.00 | 459 843.00 |
CU Other investments | 448 257.00 | | 448 257.00 | 448 257.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 23 740.00 | | | 23 740.00 |
DB Share, merger, contribution premiums, etc. | 145 860.00 | | | 145 860.00 |
DD Legal reserve (1) | 2 000.00 | | | 2 000.00 |
DG Other reserves | 78 961.00 | | | 78 961.00 |
DH Retained earnings | -179 336.00 | | | -179 336.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 152 026.00 | | | 152 026.00 |
DK Regulated provisions | 15 978.00 | | | 15 978.00 |
DL TOTAL (I) | 239 229.00 | | | 239 229.00 |
DV Miscellaneous Loans and Financial Debts (4) | 210 915.00 | | | 210 915.00 |
DX Trade payables and related accounts | 3 144.00 | | | 3 144.00 |
DY Tax and social security liabilities | 6 555.00 | | | 6 555.00 |
EC TOTAL (IV) | 220 614.00 | | | 220 614.00 |
EE Grand total (I to V) | 459 843.00 | | | 459 843.00 |
EG Accrued income and payables due within one year | 220 614.00 | | | 220 614.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 84 000.00 | | 84 000.00 | 84 000.00 |
FJ Net sales | 84 000.00 | | 84 000.00 | 84 000.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 84 002.00 | |
FW Other purchases and external expenses | | | 3 345.00 | |
FX Taxes, duties, and similar payments | | | 784.00 | |
FY Salaries and Wages | | | 89 322.00 | |
GF Total Operating Expenses (II) | | | 93 451.00 | |
GG - OPERATING RESULT (I - II) | | | -9 449.00 | |
GM Reversals of provisions and transfers of expenses | | | 166 279.00 | |
GP Total financial income (V) | | | 166 279.00 | |
GR Interest and similar expenses | | | 4 723.00 | |
GU Total financial expenses (VI) | | | 4 723.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 161 556.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 152 107.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 81.00 | | | 81.00 |
HH Total exceptional expenses (VIII) | 81.00 | | | 81.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -81.00 | | | -81.00 |
HL TOTAL REVENUE (I + III + V + VII) | 250 281.00 | | | 250 281.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 98 256.00 | | | 98 256.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 152 026.00 | | | 152 026.00 |
| |
| 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 | 448 257.00 | | | 448 257.00 |
I3 DECREASES Total Financial Fixed Assets | | | 448 257.00 | |
I4 DECREASES Grand Total | | | 448 257.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 448 257.00 | | | 448 257.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 15 978.00 | | | 15 978.00 |
7B Total provisions for depreciation | 166 279.00 | | 166 279.00 | 166 279.00 |
7C Grand total | 182 257.00 | | 166 279.00 | 182 257.00 |
UG - Financial | | | 166 279.00 | |
| |
| 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 | 3 144.00 | 3 144.00 | | 3 144.00 |
8D Social Security and Other Social Organizations | 4 582.00 | 4 582.00 | | 4 582.00 |
VB VAT | 1 513.00 | 1 513.00 | | 1 513.00 |
VI Group and Associates | 210 915.00 | 210 915.00 | | 210 915.00 |
VK Loans repaid during the year | 29 852.00 | | | 29 852.00 |
VQ Other Taxes, Duties, and Similar Debts | 573.00 | 573.00 | | 573.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 683.00 | 683.00 | | 683.00 |
VS Prepaid expenses | 1 352.00 | 1 352.00 | | 1 352.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 548.00 | 3 548.00 | | 3 548.00 |
VW VAT | 1 400.00 | 1 400.00 | | 1 400.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 220 614.00 | 220 614.00 | | 220 614.00 |
