| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 469 368.00 | | 9 469 368.00 | 9 469 368.00 |
BZ Other receivables | 214 383.00 | | 214 383.00 | 214 383.00 |
CF Cash and cash equivalents | 1 778.00 | | 1 778.00 | 1 778.00 |
CH Prepaid expenses | 1 857.00 | | 1 857.00 | 1 857.00 |
CJ TOTAL (II) | 218 018.00 | | 218 018.00 | 218 018.00 |
CO Grand total (0 to V) | 9 687 386.00 | | 9 687 386.00 | 9 687 386.00 |
CS Evaluated investments - equity method | 9 469 368.00 | | 9 469 368.00 | 9 469 368.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DH Retained earnings | -278 176.00 | -239 423.00 | | -278 176.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 155.00 | -38 752.00 | | -1 155.00 |
DK Regulated provisions | 277 900.00 | 209 236.00 | | 277 900.00 |
DL TOTAL (I) | 498 569.00 | 431 060.00 | | 498 569.00 |
DU Loans and Debts from Credit Institutions (3) | 3 320 828.00 | 3 807 541.00 | | 3 320 828.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 737 483.00 | 5 361 183.00 | | 5 737 483.00 |
DX Trade payables and related accounts | 28 488.00 | 26 328.00 | | 28 488.00 |
DY Tax and social security liabilities | 102 018.00 | 32 000.00 | | 102 018.00 |
EC TOTAL (IV) | 9 188 817.00 | 9 227 052.00 | | 9 188 817.00 |
EE Grand total (I to V) | 9 687 386.00 | 9 658 112.00 | | 9 687 386.00 |
EG Accrued income and payables due within one year | 6 480 112.00 | 6 940 978.00 | | 6 480 112.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 9 888.00 | | | 9 888.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 360 000.00 | |
FJ Net sales | | | 360 000.00 | |
FR Total operating income (I) | | | 360 000.00 | |
FW Other purchases and external expenses | | | 32 595.00 | |
FX Taxes, duties, and similar payments | | | 458.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 33 055.00 | |
GG - OPERATING RESULT (I - II) | | | 326 945.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 613.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 2 616.00 | |
GR Interest and similar expenses | | | 234 805.00 | |
GU Total financial expenses (VI) | | | 234 805.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -232 189.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 94 756.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 68 664.00 | 68 664.00 | | 68 664.00 |
HH Total exceptional expenses (VIII) | 68 664.00 | 68 664.00 | | 68 664.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -68 664.00 | -68 664.00 | | -68 664.00 |
HK Income tax | 27 247.00 | 20 457.00 | | 27 247.00 |
HL TOTAL REVENUE (I + III + V + VII) | 362 616.00 | 362 045.00 | | 362 616.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 363 771.00 | 400 797.00 | | 363 771.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 155.00 | -38 752.00 | | -1 155.00 |
| |
| 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 | 9 482 168.00 | | | 9 482 168.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 12 800.00 | | | 12 800.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 469 368.00 | |
I4 DECREASES Grand Total | | 12 800.00 | 9 469 368.00 | |
IN DECREASES Start-up, development, or research expenses | | 12 800.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 469 368.00 | | | 9 469 368.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 800.00 | | 12 800.00 | 12 800.00 |
CY DEPRECIATION Start-up, development, or research expenses | 12 800.00 | | 12 800.00 | 12 800.00 |
| |
| 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 | 28 488.00 | 28 488.00 | | 28 488.00 |
8E Income Taxes | 19 882.00 | 19 882.00 | | 19 882.00 |
VB VAT | 5 564.00 | 5 564.00 | | 5 564.00 |
VC Group and associates | 208 820.00 | 208 820.00 | | 208 820.00 |
VG Loans with a maturity of up to one year at origin | 39 902.00 | 39 902.00 | | 39 902.00 |
VH Loans with a maturity of more than one year at origin | 3 280 926.00 | 572 220.00 | 2 335 705.00 | 3 280 926.00 |
VI Group and Associates | 5 737 483.00 | 5 737 483.00 | | 5 737 483.00 |
VK Loans repaid during the year | 501 607.00 | | | 501 607.00 |
VQ Other Taxes, Duties, and Similar Debts | 152.00 | 152.00 | | 152.00 |
VS Prepaid expenses | 1 857.00 | 1 857.00 | | 1 857.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 216 241.00 | 216 241.00 | | 216 241.00 |
VW VAT | 81 984.00 | 81 984.00 | | 81 984.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 188 817.00 | 6 480 111.00 | 2 335 705.00 | 9 188 817.00 |
