| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 920.00 | 920.00 | | 920.00 |
BJ TOTAL (I) | 334 343.00 | 920.00 | 333 422.00 | 334 343.00 |
BZ Other receivables | 558.00 | | 558.00 | 558.00 |
CF Cash and cash equivalents | 3 728.00 | | 3 728.00 | 3 728.00 |
CJ TOTAL (II) | 4 286.00 | | 4 286.00 | 4 286.00 |
CO Grand total (0 to V) | 338 630.00 | 920.00 | 337 709.00 | 338 630.00 |
CU Other investments | 333 422.00 | | 333 422.00 | 333 422.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | 25 000.00 | | 25 000.00 |
DD Legal reserve (1) | 2 500.00 | 2 500.00 | | 2 500.00 |
DH Retained earnings | 33 402.00 | 25 830.00 | | 33 402.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 246.00 | 7 571.00 | | 28 246.00 |
DK Regulated provisions | 20 485.00 | 19 985.00 | | 20 485.00 |
DL TOTAL (I) | 109 635.00 | 80 887.00 | | 109 635.00 |
DU Loans and Debts from Credit Institutions (3) | 82 327.00 | 47 276.00 | | 82 327.00 |
DV Miscellaneous Loans and Financial Debts (4) | 143 919.00 | 143 335.00 | | 143 919.00 |
DX Trade payables and related accounts | 1 488.00 | 1 728.00 | | 1 488.00 |
DY Tax and social security liabilities | 339.00 | 1 618.00 | | 339.00 |
EC TOTAL (IV) | 228 073.00 | 193 957.00 | | 228 073.00 |
EE Grand total (I to V) | 337 709.00 | 274 845.00 | | 337 709.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 17 166.00 | | 17 166.00 | 17 166.00 |
FJ Net sales | 17 166.00 | | 17 166.00 | 17 166.00 |
FR Total operating income (I) | | | 17 166.00 | |
FW Other purchases and external expenses | | | 2 744.00 | |
FX Taxes, duties, and similar payments | | | 146.00 | |
GE Other Expenses | | | 1 061.00 | |
GF Total Operating Expenses (II) | | | 3 952.00 | |
GG - OPERATING RESULT (I - II) | | | 13 214.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 16 780.00 | |
GP Total financial income (V) | | | 16 780.00 | |
GR Interest and similar expenses | | | 1 246.00 | |
GU Total financial expenses (VI) | | | 1 246.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15 533.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 747.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 500.00 | 2 664.00 | | 500.00 |
HH Total exceptional expenses (VIII) | 500.00 | 2 664.00 | | 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -500.00 | -2 664.00 | | -500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 33 946.00 | 15 833.00 | | 33 946.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 699.00 | 8 262.00 | | 5 699.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 246.00 | 7 571.00 | | 28 246.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 921.00 | | | 921.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 921.00 | | | 921.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 19 985.00 | 501.00 | | 19 985.00 |
7C Grand total | 19 985.00 | 501.00 | | 19 985.00 |
| |
| 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 | 143 919.00 | 143 919.00 | | 143 919.00 |
8B Suppliers and Related Accounts | 1 488.00 | 1 488.00 | | 1 488.00 |
8D Social Security and Other Social Organizations | 339.00 | 339.00 | | 339.00 |
VG Loans with a maturity of up to one year at origin | 82 328.00 | 32 833.00 | 49 495.00 | 82 328.00 |
VS Prepaid expenses | 558.00 | 558.00 | | 558.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 558.00 | 558.00 | | 558.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 228 074.00 | 178 579.00 | 49 495.00 | 228 074.00 |
