| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 2 995.00 | | 2 995.00 | 2 995.00 |
BJ TOTAL (I) | 501 281.00 | | 501 281.00 | 501 281.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 2 889.00 | | 2 889.00 | 2 889.00 |
CF Cash and cash equivalents | 4 837.00 | | 4 837.00 | 4 837.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 7 726.00 | | 7 726.00 | 7 726.00 |
CO Grand total (0 to V) | 509 007.00 | | 509 007.00 | 509 007.00 |
CU Other investments | 498 287.00 | | 498 287.00 | 498 287.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 13.00 | | 3 000.00 |
DG Other reserves | 2 228.00 | | | 2 228.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 500.00 | 5 215.00 | | 47 500.00 |
DK Regulated provisions | 2 841.00 | 1 705.00 | | 2 841.00 |
DL TOTAL (I) | 85 569.00 | 36 933.00 | | 85 569.00 |
DU Loans and Debts from Credit Institutions (3) | 283 366.00 | 346 800.00 | | 283 366.00 |
DV Miscellaneous Loans and Financial Debts (4) | 105 060.00 | 122 681.00 | | 105 060.00 |
DX Trade payables and related accounts | 6 328.00 | 4 305.00 | | 6 328.00 |
DY Tax and social security liabilities | 28 684.00 | 5 109.00 | | 28 684.00 |
EA Other liabilities | | 17 805.00 | | |
EC TOTAL (IV) | 423 439.00 | 496 700.00 | | 423 439.00 |
EE Grand total (I to V) | 509 007.00 | 533 633.00 | | 509 007.00 |
EG Accrued income and payables due within one year | 201 885.00 | 213 534.00 | | 201 885.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 2 529.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 96 000.00 | |
FJ Net sales | | | 96 000.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 96 000.00 | |
FW Other purchases and external expenses | | | 29 612.00 | |
FX Taxes, duties, and similar payments | | | 280.00 | |
FY Salaries and Wages | | | 6 416.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 36 309.00 | |
GG - OPERATING RESULT (I - II) | | | 59 691.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 4 826.00 | |
GU Total financial expenses (VI) | | | 4 826.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 826.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 54 865.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 136.00 | 1 136.00 | | 1 136.00 |
HH Total exceptional expenses (VIII) | 1 136.00 | 1 136.00 | | 1 136.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 136.00 | -1 136.00 | | -1 136.00 |
HK Income tax | 6 229.00 | | | 6 229.00 |
HL TOTAL REVENUE (I + III + V + VII) | 96 000.00 | 42 689.00 | | 96 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 48 500.00 | 37 474.00 | | 48 500.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 500.00 | 5 215.00 | | 47 500.00 |
| |
| 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 | 501 281.00 | | | 501 281.00 |
I3 DECREASES Total Financial Fixed Assets | | | 501 281.00 | |
I4 DECREASES Grand Total | | | 501 281.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 501 281.00 | | | 501 281.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 705.00 | 1 136.00 | | 1 705.00 |
7C Grand total | 1 705.00 | 1 136.00 | | 1 705.00 |
UJ - Exceptional | | 1 136.00 | | |
| |
| 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 | 6 328.00 | 6 328.00 | | 6 328.00 |
8D Social Security and Other Social Organizations | 28 684.00 | 28 684.00 | | 28 684.00 |
8K Other liabilities (including liabilities related to repo transactions) | 105 060.00 | 105 060.00 | | 105 060.00 |
UT Other financial assets | 2 995.00 | | 2 995.00 | 2 995.00 |
UX Other trade receivables | 2 889.00 | 2 889.00 | | 2 889.00 |
VH Loans with a maturity of more than one year at origin | 283 366.00 | 61 813.00 | 221 554.00 | 283 366.00 |
VK Loans repaid during the year | 60 877.00 | | | 60 877.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 884.00 | 2 889.00 | 2 995.00 | 5 884.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 423 439.00 | 201 885.00 | 221 554.00 | 423 439.00 |
