| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 752 646.00 | | 752 646.00 | 752 646.00 |
BJ TOTAL (I) | 1 086 527.00 | | 1 086 527.00 | 1 086 527.00 |
CF Cash and cash equivalents | 27 631.00 | | 27 631.00 | 27 631.00 |
CJ TOTAL (II) | 27 631.00 | | 27 631.00 | 27 631.00 |
CO Grand total (0 to V) | 1 114 158.00 | | 1 114 158.00 | 1 114 158.00 |
CU Other investments | 333 881.00 | | 333 881.00 | 333 881.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 286 500.00 | 286 500.00 | | 286 500.00 |
DD Legal reserve (1) | 28 650.00 | 28 650.00 | | 28 650.00 |
DG Other reserves | 331 053.00 | 276 342.00 | | 331 053.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -104 080.00 | 54 711.00 | | -104 080.00 |
DK Regulated provisions | 12 981.00 | 12 981.00 | | 12 981.00 |
DL TOTAL (I) | 555 104.00 | 659 184.00 | | 555 104.00 |
DV Miscellaneous Loans and Financial Debts (4) | 558 374.00 | 387 656.00 | | 558 374.00 |
DX Trade payables and related accounts | 679.00 | 662.00 | | 679.00 |
EC TOTAL (IV) | 559 053.00 | 388 318.00 | | 559 053.00 |
EE Grand total (I to V) | 1 114 158.00 | 1 047 502.00 | | 1 114 158.00 |
EI Including equity loans | 558 374.00 | | | 558 374.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 13 078.00 | | 13 078.00 | 13 078.00 |
FJ Net sales | 13 078.00 | | 13 078.00 | 13 078.00 |
FR Total operating income (I) | | | 13 078.00 | |
FW Other purchases and external expenses | | | 3 131.00 | |
GF Total Operating Expenses (II) | | | 3 131.00 | |
GG - OPERATING RESULT (I - II) | | | 9 947.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7 931.00 | |
GP Total financial income (V) | | | 7 931.00 | |
GR Interest and similar expenses | | | 5 958.00 | |
GU Total financial expenses (VI) | | | 5 958.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 973.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 920.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 10 000.00 | | |
HD Total exceptional income (VII) | | 10 000.00 | | |
HE Exceptional expenses on management operations | 116 000.00 | | | 116 000.00 |
HG Exceptional depreciation and provisions | | 2 575.00 | | |
HH Total exceptional expenses (VIII) | 116 000.00 | 2 575.00 | | 116 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -116 000.00 | 7 425.00 | | -116 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 21 009.00 | 66 862.00 | | 21 009.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 125 089.00 | 12 152.00 | | 125 089.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -104 080.00 | 54 711.00 | | -104 080.00 |
| |
| 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 | 1 040 635.00 | 157 176.00 | | 1 040 635.00 |
I3 DECREASES Total Financial Fixed Assets | 111 284.00 | 1 086 527.00 | | 111 284.00 |
I4 DECREASES Grand Total | 111 284.00 | 1 086 527.00 | | 111 284.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 040 635.00 | 157 176.00 | | 1 040 635.00 |
| |
| 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 | 558 374.00 | 558 374.00 | | 558 374.00 |
8B Suppliers and Related Accounts | 679.00 | 679.00 | | 679.00 |
UL Receivables related to investments | 752 646.00 | 752 646.00 | | 752 646.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 752 646.00 | 752 646.00 | | 752 646.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 559 053.00 | 559 053.00 | | 559 053.00 |
