| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 150 274.00 | | 150 274.00 | 150 274.00 |
BJ TOTAL (I) | 151 274.00 | | 151 274.00 | 151 274.00 |
BV Advances and down payments on orders | 1 638.00 | | 1 638.00 | 1 638.00 |
BX Customers and related accounts | 20 400.00 | | 20 400.00 | 20 400.00 |
BZ Other receivables | 870.00 | | 870.00 | 870.00 |
CF Cash and cash equivalents | 7 550.00 | | 7 550.00 | 7 550.00 |
CJ TOTAL (II) | 30 458.00 | | 30 458.00 | 30 458.00 |
CO Grand total (0 to V) | 181 732.00 | | 181 732.00 | 181 732.00 |
CP Shares due in less than one year | 150 274.00 | | | 150 274.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 59 357.00 | 6 706.00 | | 59 357.00 |
DH Retained earnings | 971.00 | 971.00 | | 971.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 347.00 | 52 651.00 | | 49 347.00 |
DL TOTAL (I) | 110 675.00 | 61 328.00 | | 110 675.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51 949.00 | 52 449.00 | | 51 949.00 |
DX Trade payables and related accounts | 922.00 | 920.00 | | 922.00 |
DY Tax and social security liabilities | 3 270.00 | 6 199.00 | | 3 270.00 |
EA Other liabilities | 14 916.00 | 750.00 | | 14 916.00 |
EC TOTAL (IV) | 71 057.00 | 60 318.00 | | 71 057.00 |
EE Grand total (I to V) | 181 732.00 | 121 647.00 | | 181 732.00 |
EG Accrued income and payables due within one year | 71 057.00 | 60 318.00 | | 71 057.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 27 834.00 | |
FJ Net sales | | | 27 834.00 | |
FR Total operating income (I) | | | 27 834.00 | |
FW Other purchases and external expenses | | | 5 294.00 | |
FX Taxes, duties, and similar payments | | | -16.00 | |
FY Salaries and Wages | | | 19 682.00 | |
FZ Social Security Contributions | | | 4 839.00 | |
GE Other Expenses | | | 28.00 | |
GF Total Operating Expenses (II) | | | 29 827.00 | |
GG - OPERATING RESULT (I - II) | | | -1 993.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 51 720.00 | |
GP Total financial income (V) | | | 51 720.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 51 720.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 727.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 46.00 | 7.00 | | 46.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -46.00 | -7.00 | | -46.00 |
HK Income tax | 334.00 | 910.00 | | 334.00 |
HL TOTAL REVENUE (I + III + V + VII) | 79 554.00 | 72 209.00 | | 79 554.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 207.00 | 19 557.00 | | 30 207.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 347.00 | 52 651.00 | | 49 347.00 |
| |
| 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 | 101 545.00 | | 54 840.00 | 101 545.00 |
I3 DECREASES Total Financial Fixed Assets | | 5 110.00 | 151 274.00 | |
I4 DECREASES Grand Total | | 5 110.00 | 151 274.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 101 545.00 | | 54 840.00 | 101 545.00 |
| |
| 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 | 922.00 | 922.00 | | 922.00 |
8C Staff and Related Accounts | 2 215.00 | 2 215.00 | | 2 215.00 |
8D Social Security and Other Social Organizations | 1 000.00 | 1 000.00 | | 1 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 916.00 | 14 916.00 | | 14 916.00 |
UL Receivables related to investments | 150 274.00 | 150 274.00 | | 150 274.00 |
UX Other trade receivables | 20 400.00 | 20 400.00 | | 20 400.00 |
VI Group and Associates | 51 949.00 | 51 949.00 | | 51 949.00 |
VM Income taxes | 694.00 | 694.00 | | 694.00 |
VQ Other Taxes, Duties, and Similar Debts | 54.00 | 54.00 | | 54.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 176.00 | 176.00 | | 176.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 171 544.00 | 171 544.00 | | 171 544.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 71 057.00 | 71 057.00 | | 71 057.00 |
