| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 39 220.00 | 10 458.00 | 28 761.00 | 39 220.00 |
BJ TOTAL (I) | 1 153 672.00 | 10 458.00 | 1 143 213.00 | 1 153 672.00 |
BZ Other receivables | 66 114.00 | | 66 114.00 | 66 114.00 |
CF Cash and cash equivalents | 187 475.00 | | 187 475.00 | 187 475.00 |
CJ TOTAL (II) | 253 589.00 | | 253 589.00 | 253 589.00 |
CO Grand total (0 to V) | 1 407 262.00 | 10 458.00 | 1 396 803.00 | 1 407 262.00 |
CU Other investments | 1 114 452.00 | | 1 114 452.00 | 1 114 452.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 106 720.00 | | | 106 720.00 |
DD Legal reserve (1) | 10 672.00 | | | 10 672.00 |
DF Regulated reserves (1) | 212 517.00 | | | 212 517.00 |
DG Other reserves | 767 189.00 | | | 767 189.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 120 493.00 | | | 120 493.00 |
DK Regulated provisions | 48 452.00 | | | 48 452.00 |
DL TOTAL (I) | 1 266 043.00 | | | 1 266 043.00 |
DU Loans and Debts from Credit Institutions (3) | 71 214.00 | | | 71 214.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 481.00 | | | 23 481.00 |
DX Trade payables and related accounts | 4 485.00 | | | 4 485.00 |
DY Tax and social security liabilities | 31 578.00 | | | 31 578.00 |
EC TOTAL (IV) | 130 759.00 | | | 130 759.00 |
EE Grand total (I to V) | 1 396 803.00 | | | 1 396 803.00 |
EG Accrued income and payables due within one year | 76 919.00 | | | 76 919.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 000.00 | | 60 000.00 | 60 000.00 |
FJ Net sales | 60 000.00 | | 60 000.00 | 60 000.00 |
FR Total operating income (I) | | | 60 000.00 | |
FW Other purchases and external expenses | | | 22 498.00 | |
FX Taxes, duties, and similar payments | | | 12 621.00 | |
FY Salaries and Wages | | | 85 202.00 | |
FZ Social Security Contributions | | | 54 029.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 805.00 | |
GF Total Operating Expenses (II) | | | 184 155.00 | |
GG - OPERATING RESULT (I - II) | | | -124 155.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 236 000.00 | |
GL Other interest and similar income | | | 157.00 | |
GP Total financial income (V) | | | 236 157.00 | |
GR Interest and similar expenses | | | 731.00 | |
GU Total financial expenses (VI) | | | 731.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 235 426.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 111 270.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 54 029.00 | | | 54 029.00 |
HK Income tax | -9 223.00 | | | -9 223.00 |
HL TOTAL REVENUE (I + III + V + VII) | 296 157.00 | | | 296 157.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 175 663.00 | | | 175 663.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 120 493.00 | | | 120 493.00 |
| |
| 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 | 1 153 672.00 | | | 1 153 672.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 114 452.00 | |
I4 DECREASES Grand Total | | | 1 153 672.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 39 220.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 39 220.00 | | | 39 220.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 114 452.00 | | | 1 114 452.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 654.00 | 9 805.00 | | 654.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 654.00 | 9 805.00 | | 654.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 48 452.00 | | | 48 452.00 |
7C Grand total | 48 452.00 | | | 48 452.00 |
| |
| 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 | 4 485.00 | 4 485.00 | | 4 485.00 |
8D Social Security and Other Social Organizations | 31 578.00 | 31 578.00 | | 31 578.00 |
8K Other liabilities (including liabilities related to repo transactions) | 23 482.00 | 23 482.00 | | 23 482.00 |
UX Other trade receivables | 66 114.00 | 66 114.00 | | 66 114.00 |
VH Loans with a maturity of more than one year at origin | 71 215.00 | 17 375.00 | 53 840.00 | 71 215.00 |
VJ Loans taken out during the year | 37 492.00 | | | 37 492.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 114.00 | 66 114.00 | | 66 114.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 130 760.00 | 76 919.00 | 53 840.00 | 130 760.00 |
