| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 3 210.00 | | 3 210.00 | 3 210.00 |
BJ TOTAL (I) | 775 125.00 | | 775 125.00 | 775 125.00 |
BV Advances and down payments on orders | 200.00 | | 200.00 | 200.00 |
BZ Other receivables | 28 336.00 | | 28 336.00 | 28 336.00 |
CF Cash and cash equivalents | 18 643.00 | | 18 643.00 | 18 643.00 |
CH Prepaid expenses | 112.00 | | 112.00 | 112.00 |
CJ TOTAL (II) | 47 291.00 | | 47 291.00 | 47 291.00 |
CO Grand total (0 to V) | 822 416.00 | | 822 416.00 | 822 416.00 |
CU Other investments | 771 915.00 | | 771 915.00 | 771 915.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 569 755.00 | 569 755.00 | | 569 755.00 |
DD Legal reserve (1) | 56 976.00 | 4 706.00 | | 56 976.00 |
DG Other reserves | 129 208.00 | 114 966.00 | | 129 208.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 558.00 | 66 511.00 | | 13 558.00 |
DK Regulated provisions | 915.00 | 915.00 | | 915.00 |
DL TOTAL (I) | 770 412.00 | 756 853.00 | | 770 412.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51 913.00 | 51 083.00 | | 51 913.00 |
DX Trade payables and related accounts | 91.00 | 46.00 | | 91.00 |
EC TOTAL (IV) | 52 004.00 | 51 129.00 | | 52 004.00 |
EE Grand total (I to V) | 822 416.00 | 807 983.00 | | 822 416.00 |
EG Accrued income and payables due within one year | 52 004.00 | 51 129.00 | | 52 004.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 072.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 072.00 | |
GG - OPERATING RESULT (I - II) | | | -2 072.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GM Reversals of provisions and transfers of expenses | | | 16 000.00 | |
GP Total financial income (V) | | | 16 000.00 | |
GR Interest and similar expenses | | | 370.00 | |
GU Total financial expenses (VI) | | | 370.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15 630.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 558.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 16 000.00 | 68 920.00 | | 16 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 442.00 | 2 408.00 | | 2 442.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 558.00 | 66 511.00 | | 13 558.00 |
| |
| 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 | 771 915.00 | | 3 210.00 | 771 915.00 |
I3 DECREASES Total Financial Fixed Assets | | | 775 125.00 | |
I4 DECREASES Grand Total | | | 775 125.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 771 915.00 | | 3 210.00 | 771 915.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 915.00 | | | 915.00 |
7C Grand total | 915.00 | | | 915.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 29 018.00 | 29 018.00 | | 29 018.00 |
8B Suppliers and Related Accounts | 91.00 | 91.00 | | 91.00 |
UT Other financial assets | 3 210.00 | | 3 210.00 | 3 210.00 |
UX Other trade receivables | 28 336.00 | 28 336.00 | | 28 336.00 |
VI Group and Associates | 22 895.00 | 22 895.00 | | 22 895.00 |
VS Prepaid expenses | 112.00 | 112.00 | | 112.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 658.00 | 28 448.00 | 3 210.00 | 31 658.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 52 004.00 | 52 004.00 | | 52 004.00 |
