| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 320.00 | | 320.00 | 320.00 |
BH Other financial assets | 60.00 | | 60.00 | 60.00 |
BJ TOTAL (I) | 1 333 403.00 | 1 182 054.00 | 151 349.00 | 1 333 403.00 |
BX Customers and related accounts | 21 519.00 | | 21 519.00 | 21 519.00 |
BZ Other receivables | 230 163.00 | 220 716.00 | 9 448.00 | 230 163.00 |
CF Cash and cash equivalents | 27 670.00 | | 27 670.00 | 27 670.00 |
CJ TOTAL (II) | 279 353.00 | 220 716.00 | 58 637.00 | 279 353.00 |
CO Grand total (0 to V) | 1 612 756.00 | 1 402 770.00 | 209 987.00 | 1 612 756.00 |
CS Evaluated investments - equity method | 1 333 023.00 | 1 182 054.00 | 150 969.00 | 1 333 023.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 191 268.00 | 191 268.00 | | 191 268.00 |
DH Retained earnings | -47 745.00 | -88 211.00 | | -47 745.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 018.00 | 40 466.00 | | 15 018.00 |
DL TOTAL (I) | 158 541.00 | 143 523.00 | | 158 541.00 |
DV Miscellaneous Loans and Financial Debts (4) | 34 746.00 | 1 246.00 | | 34 746.00 |
DX Trade payables and related accounts | 3 283.00 | 5 513.00 | | 3 283.00 |
DY Tax and social security liabilities | 13 416.00 | 13 050.00 | | 13 416.00 |
EA Other liabilities | | 2 442.00 | | |
EC TOTAL (IV) | 51 445.00 | 22 251.00 | | 51 445.00 |
EE Grand total (I to V) | 209 987.00 | 165 774.00 | | 209 987.00 |
EG Accrued income and payables due within one year | | 22 251.00 | | |
EI Including equity loans | 34 746.00 | | | 34 746.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 10 900.00 | |
FJ Net sales | | | 10 900.00 | |
FO Operating subsidies | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 10 900.00 | |
FW Other purchases and external expenses | | | 2 927.00 | |
FX Taxes, duties, and similar payments | | | 293.00 | |
GF Total Operating Expenses (II) | | | 3 220.00 | |
GG - OPERATING RESULT (I - II) | | | 7 680.00 | |
GL Other interest and similar income | | | 4.00 | |
GP Total financial income (V) | | | 7 338.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 338.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 018.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 18 238.00 | 43 733.00 | | 18 238.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 220.00 | 3 266.00 | | 3 220.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 018.00 | 40 466.00 | | 15 018.00 |
| |
| 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 | 1 333 403.00 | | | 1 333 403.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 333 403.00 | |
I4 DECREASES Grand Total | | | 1 333 403.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 333 403.00 | | | 1 333 403.00 |
| |
| 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 | 3 283.00 | 3 283.00 | | 3 283.00 |
UT Other financial assets | 60.00 | | 60.00 | 60.00 |
UX Other trade receivables | 21 519.00 | 21 519.00 | | 21 519.00 |
VB VAT | 548.00 | 548.00 | | 548.00 |
VI Group and Associates | 34 746.00 | 34 746.00 | | 34 746.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 229 616.00 | | 229 616.00 | 229 616.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 251 743.00 | 22 067.00 | 229 676.00 | 251 743.00 |
VW VAT | 13 416.00 | 13 416.00 | | 13 416.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 445.00 | 51 445.00 | | 51 445.00 |
