| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 7 771.00 | 5 381.00 | 2 391.00 | 7 771.00 |
BJ TOTAL (I) | 399 437.00 | 5 381.00 | 394 056.00 | 399 437.00 |
BX Customers and related accounts | 367.00 | | 367.00 | 367.00 |
BZ Other receivables | 481.00 | | 481.00 | 481.00 |
CF Cash and cash equivalents | 34 960.00 | | 34 960.00 | 34 960.00 |
CJ TOTAL (II) | 35 808.00 | | 35 808.00 | 35 808.00 |
CO Grand total (0 to V) | 435 245.00 | 5 381.00 | 429 864.00 | 435 245.00 |
CU Other investments | 391 665.00 | | 391 665.00 | 391 665.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 80 243.00 | 45 941.00 | | 80 243.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 105.00 | 34 302.00 | | -5 105.00 |
DL TOTAL (I) | 125 638.00 | 130 743.00 | | 125 638.00 |
DU Loans and Debts from Credit Institutions (3) | 74 842.00 | 116 106.00 | | 74 842.00 |
DV Miscellaneous Loans and Financial Debts (4) | 228 231.00 | 180 225.00 | | 228 231.00 |
DX Trade payables and related accounts | 842.00 | 1 853.00 | | 842.00 |
DY Tax and social security liabilities | 311.00 | 238.00 | | 311.00 |
EC TOTAL (IV) | 304 227.00 | 298 423.00 | | 304 227.00 |
EE Grand total (I to V) | 429 864.00 | 429 166.00 | | 429 864.00 |
EI Including equity loans | 228 231.00 | | | 228 231.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 19 206.00 | 272.00 | 19 478.00 | 19 206.00 |
FJ Net sales | 19 206.00 | 272.00 | 19 478.00 | 19 206.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 19 480.00 | |
FW Other purchases and external expenses | | | 8 430.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
FY Salaries and Wages | | | 6 000.00 | |
FZ Social Security Contributions | | | 5 024.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 604.00 | |
GF Total Operating Expenses (II) | | | 21 135.00 | |
GG - OPERATING RESULT (I - II) | | | -1 655.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 3 451.00 | |
GU Total financial expenses (VI) | | | 3 451.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 451.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 105.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 19 480.00 | 59 065.00 | | 19 480.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 585.00 | 24 763.00 | | 24 585.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 105.00 | 34 302.00 | | -5 105.00 |
| |
| 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 | 399 437.00 | | | 399 437.00 |
I3 DECREASES Total Financial Fixed Assets | | | 391 665.00 | |
I4 DECREASES Grand Total | | | 399 437.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 771.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 771.00 | | | 7 771.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 391 665.00 | | | 391 665.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 776.00 | 1 604.00 | | 3 776.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 776.00 | 1 604.00 | | 3 776.00 |
| |
| 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 | 54.00 | 54.00 | | 54.00 |
8B Suppliers and Related Accounts | 842.00 | 842.00 | | 842.00 |
UX Other trade receivables | 367.00 | 367.00 | | 367.00 |
VB VAT | 121.00 | 121.00 | | 121.00 |
VH Loans with a maturity of more than one year at origin | 74 842.00 | 42 350.00 | 32 492.00 | 74 842.00 |
VI Group and Associates | 228 177.00 | 228 177.00 | | 228 177.00 |
VK Loans repaid during the year | 41 264.00 | | | 41 264.00 |
VQ Other Taxes, Duties, and Similar Debts | 57.00 | 57.00 | | 57.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 360.00 | 360.00 | | 360.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 849.00 | 849.00 | | 849.00 |
VW VAT | 254.00 | 254.00 | | 254.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 304 227.00 | 271 734.00 | 32 492.00 | 304 227.00 |
