| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 8 705.00 | 8 705.00 | | 8 705.00 |
AR Technical installations, industrial equipment and tools | 4 077.00 | 4 077.00 | | 4 077.00 |
AT Other tangible assets | 19 223.00 | 19 223.00 | | 19 223.00 |
BB Receivables related to investments | 288 855.00 | | 288 855.00 | 288 855.00 |
BH Other financial assets | 1 419.00 | | 1 419.00 | 1 419.00 |
BJ TOTAL (I) | 329 696.00 | 32 005.00 | 297 692.00 | 329 696.00 |
BX Customers and related accounts | 3 821.00 | 305.00 | 3 516.00 | 3 821.00 |
BZ Other receivables | 1 378.00 | | 1 378.00 | 1 378.00 |
CF Cash and cash equivalents | 7 881.00 | | 7 881.00 | 7 881.00 |
CJ TOTAL (II) | 13 079.00 | 305.00 | 12 774.00 | 13 079.00 |
CO Grand total (0 to V) | 342 776.00 | 32 310.00 | 310 466.00 | 342 776.00 |
CS Evaluated investments - equity method | 7 418.00 | | 7 418.00 | 7 418.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 95 000.00 | 95 000.00 | | 95 000.00 |
DD Legal reserve (1) | 9 500.00 | 9 500.00 | | 9 500.00 |
DG Other reserves | 305 989.00 | 305 989.00 | | 305 989.00 |
DH Retained earnings | -114 257.00 | -116 760.00 | | -114 257.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 434.00 | 2 502.00 | | 2 434.00 |
DL TOTAL (I) | 298 666.00 | 296 231.00 | | 298 666.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 825.00 | 1 825.00 | | 1 825.00 |
DX Trade payables and related accounts | 930.00 | 900.00 | | 930.00 |
DY Tax and social security liabilities | 9 045.00 | 9 363.00 | | 9 045.00 |
EC TOTAL (IV) | 11 801.00 | 12 088.00 | | 11 801.00 |
EE Grand total (I to V) | 310 466.00 | 308 320.00 | | 310 466.00 |
EG Accrued income and payables due within one year | 9 975.00 | 12 088.00 | | 9 975.00 |
EI Including equity loans | 1 825.00 | | | 1 825.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 1 020.00 | |
FY Salaries and Wages | | | | |
GB Operating Expenses - Provisions | | | 305.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GF Total Operating Expenses (II) | | | 1 020.00 | |
GG - OPERATING RESULT (I - II) | | | -1 020.00 | |
GK Income from other securities and fixed asset receivables | | | 3 455.00 | |
GP Total financial income (V) | | | 3 455.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 455.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 434.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 9 301.00 | | |
HH Total exceptional expenses (VIII) | | 9 301.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -9 301.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 455.00 | 3 834.00 | | 3 455.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 020.00 | 1 331.00 | | 1 020.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 434.00 | 2 502.00 | | 2 434.00 |
| |
| 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 | 325 863.00 | | 3 833.00 | 325 863.00 |
I3 DECREASES Total Financial Fixed Assets | | | 297 692.00 | |
I4 DECREASES Grand Total | | | 329 696.00 | |
IO DECREASES Total including other intangible assets | | 1 450.00 | | |
IY DECREASES Total Tangible Fixed Assets | | | 32 005.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 450.00 | | | 1 450.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 32 005.00 | | | 32 005.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 293 858.00 | | 3 833.00 | 293 858.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32 005.00 | | | 32 005.00 |
PE DEPRECIATION Total including other intangible assets | 1 450.00 | | 1 450.00 | 1 450.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 005.00 | | | 32 005.00 |
| |
| 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 | 930.00 | 930.00 | | 930.00 |
8D Social Security and Other Social Organizations | 8 165.00 | 8 165.00 | | 8 165.00 |
UL Receivables related to investments | 288 855.00 | | 288 855.00 | 288 855.00 |
UT Other financial assets | 1 419.00 | | 1 419.00 | 1 419.00 |
UX Other trade receivables | 3 821.00 | 3 821.00 | | 3 821.00 |
VB VAT | 1 086.00 | 1 086.00 | | 1 086.00 |
VI Group and Associates | 1 825.00 | | 1 825.00 | 1 825.00 |
VM Income taxes | 292.00 | 292.00 | | 292.00 |
VQ Other Taxes, Duties, and Similar Debts | 276.00 | 276.00 | | 276.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 295 473.00 | 5 199.00 | 290 274.00 | 295 473.00 |
VW VAT | 605.00 | 605.00 | | 605.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 801.00 | 9 975.00 | 1 825.00 | 11 801.00 |
