| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 47 460.00 | 11 796.00 | 35 663.00 | 47 460.00 |
BB Receivables related to investments | 600 000.00 | | 600 000.00 | 600 000.00 |
BH Other financial assets | 1 200.00 | | 1 200.00 | 1 200.00 |
BJ TOTAL (I) | 1 250 213.00 | 11 796.00 | 1 238 416.00 | 1 250 213.00 |
BT Goods | 120 000.00 | | 120 000.00 | 120 000.00 |
BZ Other receivables | 900 749.00 | 87 474.00 | 813 275.00 | 900 749.00 |
CF Cash and cash equivalents | 917 696.00 | | 917 696.00 | 917 696.00 |
CJ TOTAL (II) | 1 938 445.00 | 87 474.00 | 1 850 971.00 | 1 938 445.00 |
CO Grand total (0 to V) | 3 188 657.00 | 99 270.00 | 3 089 387.00 | 3 188 657.00 |
CP Shares due in less than one year | 601 200.00 | | | 601 200.00 |
CU Other investments | 601 553.00 | | 601 553.00 | 601 553.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 735 400.00 | 735 400.00 | | 735 400.00 |
DH Retained earnings | 2 035 048.00 | 86 003.00 | | 2 035 048.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 135.00 | 1 949 045.00 | | 4 135.00 |
DL TOTAL (I) | 2 774 583.00 | 2 770 448.00 | | 2 774 583.00 |
DV Miscellaneous Loans and Financial Debts (4) | 299 804.00 | 310 441.00 | | 299 804.00 |
DX Trade payables and related accounts | 432.00 | 3 792.00 | | 432.00 |
DY Tax and social security liabilities | 8 072.00 | 50 311.00 | | 8 072.00 |
EA Other liabilities | 6 497.00 | 2 714.00 | | 6 497.00 |
EC TOTAL (IV) | 314 804.00 | 367 259.00 | | 314 804.00 |
EE Grand total (I to V) | 3 089 387.00 | 3 137 707.00 | | 3 089 387.00 |
EG Accrued income and payables due within one year | 314 804.00 | 367 259.00 | | 314 804.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 708.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 2 708.00 | |
FS Purchases of goods (including customs duties) | | | 120 000.00 | |
FT Inventory change (goods) | | | -120 000.00 | |
FW Other purchases and external expenses | | | 23 598.00 | |
FX Taxes, duties, and similar payments | | | 800.00 | |
FY Salaries and Wages | | | 24 140.00 | |
FZ Social Security Contributions | | | 9 207.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 911.00 | |
GE Other Expenses | | | 14.00 | |
GF Total Operating Expenses (II) | | | 66 670.00 | |
GG - OPERATING RESULT (I - II) | | | -63 962.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 55 875.00 | |
GK Income from other securities and fixed asset receivables | | | 12 000.00 | |
GP Total financial income (V) | | | 67 875.00 | |
GR Interest and similar expenses | | | 824.00 | |
GU Total financial expenses (VI) | | | 824.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 67 051.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 089.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 9 800.00 | 1 600 000.00 | | 9 800.00 |
HD Total exceptional income (VII) | 9 800.00 | 1 600 000.00 | | 9 800.00 |
HF Exceptional expenses on capital transactions | 8 753.00 | 121 854.00 | | 8 753.00 |
HH Total exceptional expenses (VIII) | 8 753.00 | 121 854.00 | | 8 753.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 047.00 | 1 478 146.00 | | 1 047.00 |
HK Income tax | | 40 264.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 80 383.00 | 2 157 785.00 | | 80 383.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 76 248.00 | 208 740.00 | | 76 248.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 135.00 | 1 949 045.00 | | 4 135.00 |
| |
| 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 | 1 239 013.00 | | 19 000.00 | 1 239 013.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 201 553.00 | |
I4 DECREASES Grand Total | | 9 000.00 | 1 249 013.00 | |
IY DECREASES Total Tangible Fixed Assets | | 9 000.00 | 47 460.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 37 460.00 | | 19 000.00 | 37 460.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 201 553.00 | | | 1 201 553.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 132.00 | 8 911.00 | 247.00 | 3 132.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 132.00 | 8 911.00 | 247.00 | 3 132.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 87 474.00 | | | 87 474.00 |
7C Grand total | 87 474.00 | | | 87 474.00 |
| |
| 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 | 432.00 | 432.00 | | 432.00 |
8C Staff and Related Accounts | 594.00 | 594.00 | | 594.00 |
8D Social Security and Other Social Organizations | 1 560.00 | 1 560.00 | | 1 560.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 497.00 | 6 497.00 | | 6 497.00 |
UL Receivables related to investments | 600 000.00 | 600 000.00 | | 600 000.00 |
UT Other financial assets | 1 200.00 | 1 200.00 | | 1 200.00 |
VC Group and associates | 704 740.00 | 704 740.00 | | 704 740.00 |
VI Group and Associates | 305 319.00 | 305 319.00 | | 305 319.00 |
VQ Other Taxes, Duties, and Similar Debts | 403.00 | 403.00 | | 403.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 196 009.00 | 196 009.00 | | 196 009.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 501 949.00 | 1 501 949.00 | | 1 501 949.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 314 804.00 | 314 804.00 | | 314 804.00 |
