| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 165 029.00 | | 165 029.00 | 165 029.00 |
BB Receivables related to investments | 14 732.00 | | 14 732.00 | 14 732.00 |
BD Other fixed assets | 100 580.00 | | 100 580.00 | 100 580.00 |
BJ TOTAL (I) | 298 891.00 | | 298 891.00 | 298 891.00 |
BZ Other receivables | 215.00 | | 215.00 | 215.00 |
CD Marketable securities | 5 000.00 | | 5 000.00 | 5 000.00 |
CF Cash and cash equivalents | 55 487.00 | | 55 487.00 | 55 487.00 |
CJ TOTAL (II) | 60 702.00 | | 60 702.00 | 60 702.00 |
CO Grand total (0 to V) | 359 594.00 | | 359 594.00 | 359 594.00 |
CU Other investments | 18 550.00 | | 18 550.00 | 18 550.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 72 364.00 | 57 592.00 | | 72 364.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 257.00 | 14 771.00 | | 12 257.00 |
DL TOTAL (I) | 93 421.00 | 81 164.00 | | 93 421.00 |
DU Loans and Debts from Credit Institutions (3) | 134 344.00 | 134 177.00 | | 134 344.00 |
DV Miscellaneous Loans and Financial Debts (4) | 86 623.00 | 121 622.00 | | 86 623.00 |
DX Trade payables and related accounts | | 347.00 | | |
DY Tax and social security liabilities | 1 372.00 | 1 691.00 | | 1 372.00 |
DZ Fixed asset liabilities and related accounts | 43 832.00 | 64 458.00 | | 43 832.00 |
EC TOTAL (IV) | 266 173.00 | 322 297.00 | | 266 173.00 |
EE Grand total (I to V) | 359 594.00 | 403 461.00 | | 359 594.00 |
EG Accrued income and payables due within one year | 138 024.00 | | | 138 024.00 |
| |
| 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 | | | 1 671.00 | |
FX Taxes, duties, and similar payments | | | 151.00 | |
FY Salaries and Wages | | | 1 000.00 | |
GF Total Operating Expenses (II) | | | 2 822.00 | |
GG - OPERATING RESULT (I - II) | | | -2 822.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 14 681.00 | |
GL Other interest and similar income | | | 5 623.00 | |
GP Total financial income (V) | | | 20 304.00 | |
GR Interest and similar expenses | | | 3 105.00 | |
GU Total financial expenses (VI) | | | 3 105.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 17 199.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 376.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 54 537.00 | | |
HD Total exceptional income (VII) | | 54 537.00 | | |
HF Exceptional expenses on capital transactions | | 54 537.00 | | |
HH Total exceptional expenses (VIII) | | 54 537.00 | | |
HK Income tax | 2 119.00 | 2 049.00 | | 2 119.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 304.00 | 80 484.00 | | 20 304.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 047.00 | 65 713.00 | | 8 047.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 257.00 | 14 771.00 | | 12 257.00 |
| |
| 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 | 284 210.00 | | 14 681.00 | 284 210.00 |
I3 DECREASES Total Financial Fixed Assets | | | 133 862.00 | |
I4 DECREASES Grand Total | | | 298 891.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 165 029.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 165 029.00 | | | 165 029.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 119 181.00 | | 14 681.00 | 119 181.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 1 070.00 | 1 070.00 | | 1 070.00 |
8J Fixed Asset Liabilities and Related Accounts | 43 832.00 | 43 832.00 | | 43 832.00 |
UL Receivables related to investments | 14 732.00 | | 14 732.00 | 14 732.00 |
VB VAT | 215.00 | 215.00 | | 215.00 |
VH Loans with a maturity of more than one year at origin | 134 344.00 | 6 196.00 | 50 702.00 | 134 344.00 |
VI Group and Associates | 86 623.00 | 86 623.00 | | 86 623.00 |
VQ Other Taxes, Duties, and Similar Debts | 302.00 | 302.00 | | 302.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 947.00 | 215.00 | 14 732.00 | 14 947.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 266 173.00 | 138 024.00 | 50 702.00 | 266 173.00 |
