| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 646 663.00 | | 2 646 663.00 | 2 646 663.00 |
BX Customers and related accounts | 8 000.00 | | 8 000.00 | 8 000.00 |
BZ Other receivables | 388 602.00 | | 388 602.00 | 388 602.00 |
CF Cash and cash equivalents | 24 167.00 | | 24 167.00 | 24 167.00 |
CJ TOTAL (II) | 420 769.00 | | 420 769.00 | 420 769.00 |
CO Grand total (0 to V) | 3 067 432.00 | | 3 067 432.00 | 3 067 432.00 |
CU Other investments | 2 646 663.00 | | 2 646 663.00 | 2 646 663.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 1 465 203.00 | 1 462 591.00 | | 1 465 203.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 172.00 | 2 612.00 | | -1 172.00 |
DK Regulated provisions | 5 191.00 | 1 046.00 | | 5 191.00 |
DL TOTAL (I) | 1 509 921.00 | 1 506 949.00 | | 1 509 921.00 |
DP Provisions for Risks | 17 000.00 | | | 17 000.00 |
DR TOTAL (IV) | 17 000.00 | | | 17 000.00 |
DU Loans and Debts from Credit Institutions (3) | 285 075.00 | 300 075.00 | | 285 075.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 244 735.00 | 1 280 158.00 | | 1 244 735.00 |
DX Trade payables and related accounts | 9 367.00 | 35 135.00 | | 9 367.00 |
DY Tax and social security liabilities | 1 333.00 | 19 267.00 | | 1 333.00 |
EC TOTAL (IV) | 1 540 511.00 | 1 634 635.00 | | 1 540 511.00 |
EE Grand total (I to V) | 3 067 432.00 | 3 141 584.00 | | 3 067 432.00 |
EG Accrued income and payables due within one year | 1 255 511.00 | 1 375 159.00 | | 1 255 511.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 40 000.00 | | 40 000.00 | 40 000.00 |
FJ Net sales | 40 000.00 | | 40 000.00 | 40 000.00 |
FQ Other income | | | 466.00 | |
FR Total operating income (I) | | | 40 466.00 | |
FW Other purchases and external expenses | | | 9 492.00 | |
FX Taxes, duties, and similar payments | | | 548.00 | |
GE Other Expenses | | | 197.00 | |
GF Total Operating Expenses (II) | | | 10 237.00 | |
GG - OPERATING RESULT (I - II) | | | 30 229.00 | |
GL Other interest and similar income | | | 4 472.00 | |
GP Total financial income (V) | | | 4 472.00 | |
GR Interest and similar expenses | | | 14 638.00 | |
GU Total financial expenses (VI) | | | 14 638.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 166.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 063.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 90.00 | 11 117.00 | | 90.00 |
HG Exceptional depreciation and provisions | 21 145.00 | 1 046.00 | | 21 145.00 |
HH Total exceptional expenses (VIII) | 21 235.00 | 12 163.00 | | 21 235.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -21 235.00 | -12 163.00 | | -21 235.00 |
HK Income tax | | 945.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 44 938.00 | 45 179.00 | | 44 938.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 110.00 | 42 567.00 | | 46 110.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 172.00 | 2 612.00 | | -1 172.00 |
| |
| 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 | 2 646 663.00 | | | 2 646 663.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 646 663.00 | |
I4 DECREASES Grand Total | | | 2 646 663.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 646 663.00 | | | 2 646 663.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 046.00 | 4 145.00 | | 1 046.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 17 000.00 | | |
7C Grand total | 1 046.00 | 21 145.00 | | 1 046.00 |
UJ - Exceptional | | 21 145.00 | | |
| |
| 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 | 9 367.00 | 9 367.00 | | 9 367.00 |
UX Other trade receivables | 8 000.00 | 8 000.00 | | 8 000.00 |
VB VAT | 4 775.00 | 4 775.00 | | 4 775.00 |
VC Group and associates | 352 562.00 | 352 562.00 | | 352 562.00 |
VG Loans with a maturity of up to one year at origin | 75.00 | 75.00 | | 75.00 |
VH Loans with a maturity of more than one year at origin | 285 000.00 | | 285 000.00 | 285 000.00 |
VI Group and Associates | 1 244 735.00 | 1 244 735.00 | | 1 244 735.00 |
VK Loans repaid during the year | 15 000.00 | | | 15 000.00 |
VM Income taxes | 14 192.00 | 14 192.00 | | 14 192.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 17 073.00 | 17 073.00 | | 17 073.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 396 602.00 | 396 602.00 | | 396 602.00 |
VW VAT | 1 333.00 | 1 333.00 | | 1 333.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 540 511.00 | 1 255 511.00 | 285 000.00 | 1 540 511.00 |
