| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 48 235.00 | 42 146.00 | 6 089.00 | 48 235.00 |
AT Other tangible assets | 3 168.00 | 1 727.00 | 1 442.00 | 3 168.00 |
BH Other financial assets | 15 500.00 | | 15 500.00 | 15 500.00 |
BJ TOTAL (I) | 1 682 187.00 | 333 873.00 | 1 348 314.00 | 1 682 187.00 |
BX Customers and related accounts | 14 400.00 | | 14 400.00 | 14 400.00 |
BZ Other receivables | 144 016.00 | | 144 016.00 | 144 016.00 |
CF Cash and cash equivalents | 237 604.00 | | 237 604.00 | 237 604.00 |
CH Prepaid expenses | 3 094.00 | | 3 094.00 | 3 094.00 |
CJ TOTAL (II) | 399 113.00 | | 399 113.00 | 399 113.00 |
CO Grand total (0 to V) | 2 081 300.00 | 333 873.00 | 1 747 427.00 | 2 081 300.00 |
CS Evaluated investments - equity method | 1 615 283.00 | 290 000.00 | 1 325 283.00 | 1 615 283.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 663 636.00 | 860 758.00 | | 663 636.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 112 712.00 | -197 122.00 | | 112 712.00 |
DK Regulated provisions | 1 884.00 | 922.00 | | 1 884.00 |
DL TOTAL (I) | 789 232.00 | 675 558.00 | | 789 232.00 |
DU Loans and Debts from Credit Institutions (3) | 635 474.00 | 547 754.00 | | 635 474.00 |
DV Miscellaneous Loans and Financial Debts (4) | 266 649.00 | 252 281.00 | | 266 649.00 |
DX Trade payables and related accounts | 1 056.00 | 1 169.00 | | 1 056.00 |
DY Tax and social security liabilities | 11 817.00 | 15 458.00 | | 11 817.00 |
EA Other liabilities | 43 200.00 | 28 800.00 | | 43 200.00 |
EC TOTAL (IV) | 958 195.00 | 845 462.00 | | 958 195.00 |
EE Grand total (I to V) | 1 747 427.00 | 1 521 020.00 | | 1 747 427.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 60 000.00 | |
FJ Net sales | | | 60 000.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 60 002.00 | |
FW Other purchases and external expenses | | | 16 293.00 | |
FX Taxes, duties, and similar payments | | | 1 312.00 | |
FY Salaries and Wages | | | 28 213.00 | |
GB Operating Expenses - Provisions | | | 9 222.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 55 041.00 | |
GG - OPERATING RESULT (I - II) | | | 4 961.00 | |
GP Total financial income (V) | | | 121 202.00 | |
GU Total financial expenses (VI) | | | 11 422.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 109 780.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 114 741.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 962.00 | 922.00 | | 962.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -962.00 | -922.00 | | -962.00 |
HK Income tax | 1 067.00 | 1 170.00 | | 1 067.00 |
HL TOTAL REVENUE (I + III + V + VII) | 181 204.00 | 220 890.00 | | 181 204.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 68 492.00 | 418 012.00 | | 68 492.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 112 712.00 | -197 122.00 | | 112 712.00 |
| |
| 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 | 1 680 728.00 | | 1 458.00 | 1 680 728.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 48 235.00 | | | 48 235.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 630 783.00 | |
I4 DECREASES Grand Total | | | 1 682 187.00 | |
IN DECREASES Start-up, development, or research expenses | | | 48 235.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 168.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 710.00 | | 1 458.00 | 1 710.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 630 783.00 | | | 1 630 783.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 34 651.00 | 9 222.00 | | 34 651.00 |
CY DEPRECIATION Start-up, development, or research expenses | 33 461.00 | 8 685.00 | | 33 461.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 190.00 | 537.00 | | 1 190.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 922.00 | 962.00 | | 922.00 |
7C Grand total | 922.00 | 962.00 | | 922.00 |
UJ - Exceptional | | 962.00 | | |
| |
| 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 | 1 056.00 | 1 056.00 | | 1 056.00 |
8D Social Security and Other Social Organizations | 11 817.00 | 11 817.00 | | 11 817.00 |
8K Other liabilities (including liabilities related to repo transactions) | 43 200.00 | 43 200.00 | | 43 200.00 |
UT Other financial assets | 15 500.00 | | 15 500.00 | 15 500.00 |
UX Other trade receivables | 14 400.00 | 14 400.00 | | 14 400.00 |
VH Loans with a maturity of more than one year at origin | 635 474.00 | 353 225.00 | 282 248.00 | 635 474.00 |
VI Group and Associates | 266 649.00 | 266 649.00 | | 266 649.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 144 016.00 | 144 016.00 | | 144 016.00 |
VS Prepaid expenses | 3 094.00 | 3 094.00 | | 3 094.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 177 010.00 | 161 510.00 | 15 500.00 | 177 010.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 958 195.00 | 675 947.00 | 282 248.00 | 958 195.00 |
