| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 124 400.00 | | 124 400.00 | 124 400.00 |
BJ TOTAL (I) | 1 000 850.00 | | 1 000 850.00 | 1 000 850.00 |
BX Customers and related accounts | 15 000.00 | | 15 000.00 | 15 000.00 |
BZ Other receivables | 2 689.00 | | 2 689.00 | 2 689.00 |
CF Cash and cash equivalents | 11 170.00 | | 11 170.00 | 11 170.00 |
CJ TOTAL (II) | 28 860.00 | | 28 860.00 | 28 860.00 |
CO Grand total (0 to V) | 1 029 710.00 | | 1 029 710.00 | 1 029 710.00 |
CU Other investments | 876 449.00 | | 876 449.00 | 876 449.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 608 000.00 | | | 608 000.00 |
DD Legal reserve (1) | 1 933.00 | | | 1 933.00 |
DG Other reserves | 36 718.00 | | | 36 718.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 468.00 | | | 44 468.00 |
DK Regulated provisions | 1 470.00 | | | 1 470.00 |
DL TOTAL (I) | 692 590.00 | | | 692 590.00 |
DU Loans and Debts from Credit Institutions (3) | 200 955.00 | | | 200 955.00 |
DV Miscellaneous Loans and Financial Debts (4) | 114 515.00 | | | 114 515.00 |
DX Trade payables and related accounts | 16 137.00 | | | 16 137.00 |
DY Tax and social security liabilities | 5 512.00 | | | 5 512.00 |
EC TOTAL (IV) | 337 120.00 | | | 337 120.00 |
EE Grand total (I to V) | 1 029 710.00 | | | 1 029 710.00 |
EG Accrued income and payables due within one year | 176 454.00 | | | 176 454.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 150 000.00 | | 150 000.00 | 150 000.00 |
FJ Net sales | 150 000.00 | | 150 000.00 | 150 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 528.00 | |
FR Total operating income (I) | | | 154 528.00 | |
FW Other purchases and external expenses | | | 15 575.00 | |
FX Taxes, duties, and similar payments | | | 424.00 | |
FY Salaries and Wages | | | 134 027.00 | |
GF Total Operating Expenses (II) | | | 150 027.00 | |
GG - OPERATING RESULT (I - II) | | | 4 500.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 44 423.00 | |
GP Total financial income (V) | | | 44 423.00 | |
GR Interest and similar expenses | | | 3 438.00 | |
GU Total financial expenses (VI) | | | 3 438.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40 984.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 485.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 528.00 | | | 4 528.00 |
HG Exceptional depreciation and provisions | 557.00 | | | 557.00 |
HH Total exceptional expenses (VIII) | 557.00 | | | 557.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -557.00 | | | -557.00 |
HK Income tax | 460.00 | | | 460.00 |
HL TOTAL REVENUE (I + III + V + VII) | 198 951.00 | | | 198 951.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 154 483.00 | | | 154 483.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 468.00 | | | 44 468.00 |
| |
| 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 | 887 653.00 | | 119 873.00 | 887 653.00 |
I3 DECREASES Total Financial Fixed Assets | 6 676.00 | | 1 000 850.00 | 6 676.00 |
I4 DECREASES Grand Total | 6 676.00 | | 1 000 850.00 | 6 676.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 887 653.00 | | 119 873.00 | 887 653.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 913.00 | 557.00 | | 913.00 |
7C Grand total | 913.00 | 557.00 | | 913.00 |
UJ - Exceptional | | 557.00 | | |
| |
| 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 | 16 137.00 | 16 137.00 | | 16 137.00 |
8D Social Security and Other Social Organizations | 10 942.00 | 10 942.00 | | 10 942.00 |
8E Income Taxes | 460.00 | 460.00 | | 460.00 |
UL Receivables related to investments | 124 400.00 | | 124 400.00 | 124 400.00 |
UX Other trade receivables | 15 000.00 | 15 000.00 | | 15 000.00 |
VB VAT | 2 689.00 | 2 689.00 | | 2 689.00 |
VH Loans with a maturity of more than one year at origin | 200 955.00 | 40 289.00 | 160 665.00 | 200 955.00 |
VI Group and Associates | 114 515.00 | 114 515.00 | | 114 515.00 |
VK Loans repaid during the year | 38 108.00 | | | 38 108.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 192.00 | 192.00 | | 192.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 142 090.00 | 17 689.00 | 124 400.00 | 142 090.00 |
VW VAT | 5 052.00 | 5 052.00 | | 5 052.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 337 120.00 | 176 454.00 | 160 665.00 | 337 120.00 |
