| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 132.00 | | 132.00 | 132.00 |
BJ TOTAL (I) | 2 426 319.00 | | 2 426 319.00 | 2 426 319.00 |
BV Advances and down payments on orders | 750.00 | | 750.00 | 750.00 |
BZ Other receivables | 185 208.00 | | 185 208.00 | 185 208.00 |
CJ TOTAL (II) | 185 958.00 | | 185 958.00 | 185 958.00 |
CO Grand total (0 to V) | 2 612 277.00 | | 2 612 277.00 | 2 612 277.00 |
CU Other investments | 2 426 186.00 | | 2 426 186.00 | 2 426 186.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 626.00 | | | 626.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 899 760.00 | | | 899 760.00 |
DK Regulated provisions | 29 558.00 | | | 29 558.00 |
DL TOTAL (I) | 940 944.00 | | | 940 944.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 335 100.00 | | | 1 335 100.00 |
DX Trade payables and related accounts | 10 158.00 | | | 10 158.00 |
DY Tax and social security liabilities | 326 074.00 | | | 326 074.00 |
EC TOTAL (IV) | 1 671 332.00 | | | 1 671 332.00 |
EE Grand total (I to V) | 2 612 277.00 | | | 2 612 277.00 |
EG Accrued income and payables due within one year | 1 671 332.00 | | | 1 671 332.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 146.00 | |
GF Total Operating Expenses (II) | | | 14 147.00 | |
GG - OPERATING RESULT (I - II) | | | -14 147.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 947 349.00 | |
GL Other interest and similar income | | | 13 158.00 | |
GP Total financial income (V) | | | 960 508.00 | |
GR Interest and similar expenses | | | 12 156.00 | |
GU Total financial expenses (VI) | | | 12 156.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 948 352.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 934 205.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 34 445.00 | | | 34 445.00 |
HL TOTAL REVENUE (I + III + V + VII) | 960 508.00 | | | 960 508.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 60 748.00 | | | 60 748.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 899 760.00 | | | 899 760.00 |
| |
| 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 | 2 626 251.00 | | 68.00 | 2 626 251.00 |
I3 DECREASES Total Financial Fixed Assets | | 200 000.00 | 2 426 319.00 | |
I4 DECREASES Grand Total | | 200 000.00 | 2 426 319.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 626 251.00 | | 68.00 | 2 626 251.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 29 558.00 | | | 29 558.00 |
| |
| 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 | 1 335 100.00 | 1 335 100.00 | | 1 335 100.00 |
8B Suppliers and Related Accounts | 10 159.00 | 10 159.00 | | 10 159.00 |
8D Social Security and Other Social Organizations | 326 074.00 | 326 074.00 | | 326 074.00 |
UT Other financial assets | 133.00 | | 133.00 | 133.00 |
UX Other trade receivables | 185 208.00 | 185 208.00 | | 185 208.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 185 341.00 | 185 208.00 | 133.00 | 185 341.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 671 333.00 | 1 671 333.00 | | 1 671 333.00 |
