| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 792.00 | 792.00 | | 792.00 |
BJ TOTAL (I) | 1 612 150.00 | 792.00 | 1 611 358.00 | 1 612 150.00 |
BZ Other receivables | 92 693.00 | | 92 693.00 | 92 693.00 |
CF Cash and cash equivalents | 27 572.00 | | 27 572.00 | 27 572.00 |
CH Prepaid expenses | 626.00 | | 626.00 | 626.00 |
CJ TOTAL (II) | 120 891.00 | | 120 891.00 | 120 891.00 |
CO Grand total (0 to V) | 1 733 042.00 | 792.00 | 1 732 249.00 | 1 733 042.00 |
CU Other investments | 1 611 358.00 | | 1 611 358.00 | 1 611 358.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | | | 80 000.00 |
DD Legal reserve (1) | 8 000.00 | | | 8 000.00 |
DG Other reserves | 322 032.00 | | | 322 032.00 |
DH Retained earnings | 74 612.00 | | | 74 612.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 116 026.00 | | | 116 026.00 |
DK Regulated provisions | 20 886.00 | | | 20 886.00 |
DL TOTAL (I) | 621 557.00 | | | 621 557.00 |
DU Loans and Debts from Credit Institutions (3) | 579 624.00 | | | 579 624.00 |
DV Miscellaneous Loans and Financial Debts (4) | 479 988.00 | | | 479 988.00 |
DX Trade payables and related accounts | 2 376.00 | | | 2 376.00 |
DY Tax and social security liabilities | 48 704.00 | | | 48 704.00 |
EC TOTAL (IV) | 1 110 692.00 | | | 1 110 692.00 |
EE Grand total (I to V) | 1 732 249.00 | | | 1 732 249.00 |
EG Accrued income and payables due within one year | 662 565.00 | | | 662 565.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 118 800.00 | | 118 800.00 | 118 800.00 |
FJ Net sales | 118 800.00 | | 118 800.00 | 118 800.00 |
FO Operating subsidies | | | 2 500.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 121 301.00 | |
FW Other purchases and external expenses | | | 12 542.00 | |
FX Taxes, duties, and similar payments | | | 657.00 | |
FY Salaries and Wages | | | 102 710.00 | |
GF Total Operating Expenses (II) | | | 115 910.00 | |
GG - OPERATING RESULT (I - II) | | | 5 391.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 125 000.00 | |
GP Total financial income (V) | | | 125 000.00 | |
GR Interest and similar expenses | | | 18 339.00 | |
GU Total financial expenses (VI) | | | 18 339.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 106 660.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 112 051.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 975.00 | | | -3 975.00 |
HL TOTAL REVENUE (I + III + V + VII) | 246 301.00 | | | 246 301.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 130 275.00 | | | 130 275.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 116 026.00 | | | 116 026.00 |
| |
| 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 | 1 612 150.00 | | | 1 612 150.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 611 358.00 | |
I4 DECREASES Grand Total | | | 1 612 150.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 792.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 792.00 | | | 792.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 611 358.00 | | | 1 611 358.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 792.00 | | | 792.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 792.00 | | | 792.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 20 886.00 | | | 20 886.00 |
7C Grand total | 20 886.00 | | | 20 886.00 |
| |
| 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 | 344 940.00 | 344 940.00 | | 344 940.00 |
8B Suppliers and Related Accounts | 2 376.00 | 2 376.00 | | 2 376.00 |
8D Social Security and Other Social Organizations | 22 062.00 | 22 062.00 | | 22 062.00 |
8E Income Taxes | 24 478.00 | 24 478.00 | | 24 478.00 |
VB VAT | 396.00 | 396.00 | | 396.00 |
VC Group and associates | 91 193.00 | 91 193.00 | | 91 193.00 |
VH Loans with a maturity of more than one year at origin | 579 624.00 | 131 497.00 | 448 126.00 | 579 624.00 |
VI Group and Associates | 135 047.00 | 135 047.00 | | 135 047.00 |
VK Loans repaid during the year | 130 165.00 | | | 130 165.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 104.00 | 1 104.00 | | 1 104.00 |
VS Prepaid expenses | 626.00 | 626.00 | | 626.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 93 319.00 | 93 319.00 | | 93 319.00 |
VW VAT | 2 164.00 | 2 164.00 | | 2 164.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 110 692.00 | 662 565.00 | 448 126.00 | 1 110 692.00 |
