| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 40 340.00 | 12 367.00 | 27 973.00 | 40 340.00 |
BH Other financial assets | 1 000.00 | | 1 000.00 | 1 000.00 |
BJ TOTAL (I) | 349 880.00 | 12 367.00 | 337 513.00 | 349 880.00 |
BX Customers and related accounts | 25 353.00 | | 25 353.00 | 25 353.00 |
BZ Other receivables | 12 203.00 | | 12 203.00 | 12 203.00 |
CF Cash and cash equivalents | 7 934.00 | | 7 934.00 | 7 934.00 |
CJ TOTAL (II) | 45 490.00 | | 45 490.00 | 45 490.00 |
CO Grand total (0 to V) | 395 371.00 | 12 367.00 | 383 003.00 | 395 371.00 |
CU Other investments | 308 540.00 | | 308 540.00 | 308 540.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 270 627.00 | 265 433.00 | | 270 627.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 325.00 | 5 193.00 | | -2 325.00 |
DK Regulated provisions | 8 294.00 | 8 294.00 | | 8 294.00 |
DL TOTAL (I) | 282 096.00 | 284 424.00 | | 282 096.00 |
DU Loans and Debts from Credit Institutions (3) | 46 678.00 | 57 482.00 | | 46 678.00 |
DV Miscellaneous Loans and Financial Debts (4) | 799.00 | 1 476.00 | | 799.00 |
DX Trade payables and related accounts | 2 099.00 | 1 738.00 | | 2 099.00 |
DY Tax and social security liabilities | 51 329.00 | 39 739.00 | | 51 329.00 |
EC TOTAL (IV) | 100 907.00 | 100 436.00 | | 100 907.00 |
EE Grand total (I to V) | 383 003.00 | 384 858.00 | | 383 003.00 |
EG Accrued income and payables due within one year | 74 301.00 | 60 376.00 | | 74 301.00 |
EI Including equity loans | 799.00 | | | 799.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 153.00 | | 60 153.00 | 60 153.00 |
FJ Net sales | 60 153.00 | | 60 153.00 | 60 153.00 |
FO Operating subsidies | | | 1 250.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 61 404.00 | |
FW Other purchases and external expenses | | | 23 014.00 | |
FX Taxes, duties, and similar payments | | | 3 588.00 | |
FY Salaries and Wages | | | 37 361.00 | |
FZ Social Security Contributions | | | 14 661.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 733.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 82 358.00 | |
GG - OPERATING RESULT (I - II) | | | -20 953.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 19 962.00 | |
GP Total financial income (V) | | | 19 962.00 | |
GR Interest and similar expenses | | | 1 333.00 | |
GU Total financial expenses (VI) | | | 1 333.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 628.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 325.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -5 674.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 81 367.00 | 84 443.00 | | 81 367.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 83 692.00 | 79 250.00 | | 83 692.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 325.00 | 5 193.00 | | -2 325.00 |
| |
| 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 | 342 856.00 | | 7 024.00 | 342 856.00 |
I3 DECREASES Total Financial Fixed Assets | | | 309 540.00 | |
I4 DECREASES Grand Total | | | 349 880.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 40 340.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 33 316.00 | | 7 024.00 | 33 316.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 309 540.00 | | | 309 540.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 633.00 | 3 733.00 | | 8 633.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 633.00 | 3 733.00 | | 8 633.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8 294.00 | | | 8 294.00 |
| |
| 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 | 2 099.00 | 2 099.00 | | 2 099.00 |
8D Social Security and Other Social Organizations | 13 925.00 | 13 925.00 | | 13 925.00 |
UT Other financial assets | 1 000.00 | | 1 000.00 | 1 000.00 |
UX Other trade receivables | 25 353.00 | 25 353.00 | | 25 353.00 |
VH Loans with a maturity of more than one year at origin | 46 678.00 | 20 072.00 | 26 606.00 | 46 678.00 |
VI Group and Associates | 38 203.00 | 38 203.00 | | 38 203.00 |
VJ Loans taken out during the year | 7 000.00 | | | 7 000.00 |
VK Loans repaid during the year | 17 804.00 | | | 17 804.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 203.00 | 12 203.00 | | 12 203.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 556.00 | 37 556.00 | 1 000.00 | 38 556.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 100 907.00 | 74 301.00 | 26 606.00 | 100 907.00 |
