| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 839 809.00 | | 839 809.00 | 839 809.00 |
BX Customers and related accounts | 33 576.00 | | 33 576.00 | 33 576.00 |
BZ Other receivables | 16 999.00 | | 16 999.00 | 16 999.00 |
CF Cash and cash equivalents | 140 162.00 | | 140 162.00 | 140 162.00 |
CH Prepaid expenses | 85.00 | | 85.00 | 85.00 |
CJ TOTAL (II) | 190 822.00 | | 190 822.00 | 190 822.00 |
CO Grand total (0 to V) | 1 030 631.00 | | 1 030 631.00 | 1 030 631.00 |
CU Other investments | 839 809.00 | | 839 809.00 | 839 809.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 580 000.00 | 580 000.00 | | 580 000.00 |
DB Share, merger, contribution premiums, etc. | 396.00 | 396.00 | | 396.00 |
DH Retained earnings | -27 096.00 | -19 916.00 | | -27 096.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 142 321.00 | -7 180.00 | | 142 321.00 |
DK Regulated provisions | 6 582.00 | 4 499.00 | | 6 582.00 |
DL TOTAL (I) | 702 203.00 | 557 799.00 | | 702 203.00 |
DU Loans and Debts from Credit Institutions (3) | 2 961.00 | 3 441.00 | | 2 961.00 |
DV Miscellaneous Loans and Financial Debts (4) | 312 155.00 | 475 239.00 | | 312 155.00 |
DX Trade payables and related accounts | 1 001.00 | 933.00 | | 1 001.00 |
DY Tax and social security liabilities | 6 496.00 | 8 079.00 | | 6 496.00 |
EA Other liabilities | 5 814.00 | 5 814.00 | | 5 814.00 |
EC TOTAL (IV) | 328 427.00 | 493 506.00 | | 328 427.00 |
EE Grand total (I to V) | 1 030 630.00 | 1 051 306.00 | | 1 030 630.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 44 953.00 | | 44 953.00 | 44 953.00 |
FJ Net sales | 44 953.00 | | 44 953.00 | 44 953.00 |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 44 961.00 | |
FW Other purchases and external expenses | | | 2 116.00 | |
FX Taxes, duties, and similar payments | | | 607.00 | |
FY Salaries and Wages | | | 34 660.00 | |
FZ Social Security Contributions | | | 10 293.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 47 679.00 | |
GG - OPERATING RESULT (I - II) | | | -2 718.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 083.00 | |
GP Total financial income (V) | | | 150 083.00 | |
GR Interest and similar expenses | | | 2 961.00 | |
GU Total financial expenses (VI) | | | 2 961.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 147 122.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 144 404.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 083.00 | 2 083.00 | | 2 083.00 |
HH Total exceptional expenses (VIII) | 2 083.00 | 2 083.00 | | 2 083.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 083.00 | -2 083.00 | | -2 083.00 |
HL TOTAL REVENUE (I + III + V + VII) | 195 044.00 | 36 332.00 | | 195 044.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 723.00 | 43 514.00 | | 52 723.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 142 321.00 | -7 182.00 | | 142 321.00 |
| |
| 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 | 839 809.00 | | | 839 809.00 |
I4 DECREASES Grand Total | | | 839 809.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 839 809.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 839 809.00 | | | 839 809.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 499.00 | 2 083.00 | | 4 499.00 |
7C Grand total | 4 499.00 | 2 083.00 | | 4 499.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UJ - Exceptional | | 2 083.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 185 053.00 | | | 185 053.00 |
8B Suppliers and Related Accounts | 1 001.00 | 1 001.00 | | 1 001.00 |
8C Staff and Related Accounts | 3 571.00 | 3 571.00 | | 3 571.00 |
8D Social Security and Other Social Organizations | 2 459.00 | 2 459.00 | | 2 459.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 814.00 | 5 814.00 | | 5 814.00 |
UX Other trade receivables | 33 576.00 | 33 576.00 | | 33 576.00 |
VC Group and associates | 16 999.00 | 16 999.00 | | 16 999.00 |
VI Group and Associates | 127 102.00 | 127 102.00 | | 127 102.00 |
VK Loans repaid during the year | 30 000.00 | | | 30 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 465.00 | 465.00 | | 465.00 |
VS Prepaid expenses | 85.00 | 85.00 | | 85.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 660.00 | 50 660.00 | | 50 660.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 325 465.00 | 140 412.00 | | 325 465.00 |
