| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 063 000.00 | | 1 063 000.00 | 1 063 000.00 |
BH Other financial assets | 1 164 524.00 | | 1 164 524.00 | 1 164 524.00 |
BJ TOTAL (I) | 2 339 774.00 | | 2 339 774.00 | 2 339 774.00 |
BX Customers and related accounts | 44 400.00 | | 44 400.00 | 44 400.00 |
BZ Other receivables | 642.00 | | 642.00 | 642.00 |
CF Cash and cash equivalents | 182 209.00 | | 182 209.00 | 182 209.00 |
CJ TOTAL (II) | 227 251.00 | | 227 251.00 | 227 251.00 |
CO Grand total (0 to V) | 2 567 025.00 | | 2 567 025.00 | 2 567 025.00 |
CU Other investments | 112 250.00 | | 112 250.00 | 112 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 250.00 | 15 250.00 | | 15 250.00 |
DD Legal reserve (1) | 1 268.00 | 1 268.00 | | 1 268.00 |
DH Retained earnings | -49 447.00 | -42 772.00 | | -49 447.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 246.00 | -6 675.00 | | -5 246.00 |
DK Regulated provisions | 17 250.00 | 17 250.00 | | 17 250.00 |
DL TOTAL (I) | -20 924.00 | -15 679.00 | | -20 924.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 567 007.00 | 2 537 321.00 | | 2 567 007.00 |
DX Trade payables and related accounts | 4 006.00 | 3 960.00 | | 4 006.00 |
DY Tax and social security liabilities | 16 936.00 | 16 770.00 | | 16 936.00 |
EC TOTAL (IV) | 2 587 949.00 | 2 558 051.00 | | 2 587 949.00 |
EE Grand total (I to V) | 2 567 025.00 | 2 542 372.00 | | 2 567 025.00 |
EI Including equity loans | 2 567 007.00 | | | 2 567 007.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 37 000.00 | | 37 000.00 | 37 000.00 |
FJ Net sales | 37 000.00 | | 37 000.00 | 37 000.00 |
FR Total operating income (I) | | | 37 000.00 | |
FW Other purchases and external expenses | | | 10 625.00 | |
FX Taxes, duties, and similar payments | | | 309.00 | |
GF Total Operating Expenses (II) | | | 10 934.00 | |
GG - OPERATING RESULT (I - II) | | | 26 066.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 12 437.00 | |
GL Other interest and similar income | | | 968.00 | |
GP Total financial income (V) | | | 13 405.00 | |
GR Interest and similar expenses | | | 29 687.00 | |
GU Total financial expenses (VI) | | | 29 687.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -16 281.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 784.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 12 437.00 | 13 623.00 | | 12 437.00 |
HH Total exceptional expenses (VIII) | 12 437.00 | 13 623.00 | | 12 437.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12 437.00 | -13 623.00 | | -12 437.00 |
HK Income tax | 2 593.00 | 2 702.00 | | 2 593.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 405.00 | 51 530.00 | | 50 405.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 55 651.00 | 58 204.00 | | 55 651.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 246.00 | -6 675.00 | | -5 246.00 |
| |
| 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 | 2 339 774.00 | | | 2 339 774.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 339 774.00 | |
I4 DECREASES Grand Total | | | 2 339 774.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 339 774.00 | | | 2 339 774.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 17 250.00 | | | 17 250.00 |
7C Grand total | 17 250.00 | | | 17 250.00 |
| |
| 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 | 4 006.00 | 4 006.00 | | 4 006.00 |
8E Income Taxes | 2 593.00 | 2 593.00 | | 2 593.00 |
UL Receivables related to investments | 1 063 000.00 | | 1 063 000.00 | 1 063 000.00 |
UT Other financial assets | 1 164 524.00 | | 1 164 524.00 | 1 164 524.00 |
UX Other trade receivables | 44 400.00 | 44 400.00 | | 44 400.00 |
VB VAT | 641.00 | 641.00 | | 641.00 |
VI Group and Associates | 2 567 007.00 | | | 2 567 007.00 |
VQ Other Taxes, Duties, and Similar Debts | 309.00 | 309.00 | | 309.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 272 565.00 | 45 042.00 | 2 227 524.00 | 2 272 565.00 |
VW VAT | 14 034.00 | 14 034.00 | | 14 034.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 587 949.00 | 20 942.00 | | 2 587 949.00 |
