| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 352.00 | | 352.00 | 352.00 |
AP Buildings | 10 048.00 | 677.00 | 9 371.00 | 10 048.00 |
BJ TOTAL (I) | 260 400.00 | 150 677.00 | 109 723.00 | 260 400.00 |
BZ Other receivables | 41 694.00 | | 41 694.00 | 41 694.00 |
CD Marketable securities | 173 766.00 | 21 603.00 | 152 163.00 | 173 766.00 |
CF Cash and cash equivalents | 7 831.00 | | 7 831.00 | 7 831.00 |
CJ TOTAL (II) | 223 291.00 | 21 603.00 | 201 688.00 | 223 291.00 |
CO Grand total (0 to V) | 483 691.00 | 172 280.00 | 311 410.00 | 483 691.00 |
CS Evaluated investments - equity method | 250 000.00 | 150 000.00 | 100 000.00 | 250 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DD Legal reserve (1) | 6 972.00 | 4 259.00 | | 6 972.00 |
DG Other reserves | 107 268.00 | 55 713.00 | | 107 268.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -61 578.00 | 54 268.00 | | -61 578.00 |
DL TOTAL (I) | 302 662.00 | 364 240.00 | | 302 662.00 |
DU Loans and Debts from Credit Institutions (3) | 6 700.00 | 10 000.00 | | 6 700.00 |
DV Miscellaneous Loans and Financial Debts (4) | 585.00 | 53 461.00 | | 585.00 |
DX Trade payables and related accounts | 1 464.00 | 1 205.00 | | 1 464.00 |
DY Tax and social security liabilities | | 6 312.00 | | |
EC TOTAL (IV) | 8 749.00 | 70 977.00 | | 8 749.00 |
EE Grand total (I to V) | 311 410.00 | 435 217.00 | | 311 410.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 12 000.00 | |
FJ Net sales | | | 12 000.00 | |
FQ Other income | | | 48.00 | |
FR Total operating income (I) | | | 12 048.00 | |
FW Other purchases and external expenses | | | 1 808.00 | |
FX Taxes, duties, and similar payments | | | 838.00 | |
GB Operating Expenses - Provisions | | | 670.00 | |
GF Total Operating Expenses (II) | | | 3 316.00 | |
GG - OPERATING RESULT (I - II) | | | 8 732.00 | |
GP Total financial income (V) | | | 105 260.00 | |
GU Total financial expenses (VI) | | | 175 569.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -70 310.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -61 578.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 6 073.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 117 308.00 | 65 758.00 | | 117 308.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 178 885.00 | 11 490.00 | | 178 885.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -61 578.00 | 54 268.00 | | -61 578.00 |
| |
| 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 | 260 400.00 | | | 260 400.00 |
I3 DECREASES Total Financial Fixed Assets | | | 250 000.00 | |
I4 DECREASES Grand Total | | | 260 400.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 400.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 400.00 | | | 10 400.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 250 000.00 | | | 250 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7.00 | 670.00 | | 7.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7.00 | 670.00 | | 7.00 |
| |
| 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 | 1 464.00 | 1 464.00 | | 1 464.00 |
UX Other trade receivables | 41 694.00 | 180.00 | 41 514.00 | 41 694.00 |
VH Loans with a maturity of more than one year at origin | 6 700.00 | 3 333.00 | 3 367.00 | 6 700.00 |
VI Group and Associates | 585.00 | 585.00 | | 585.00 |
VK Loans repaid during the year | 3 300.00 | | | 3 300.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 694.00 | 180.00 | 41 514.00 | 41 694.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 749.00 | 5 382.00 | 3 367.00 | 8 749.00 |
