| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | | | 3 389.00 | |
BJ TOTAL (I) | | | 437 683.00 | |
BX Customers and related accounts | | | 5 500.00 | |
BZ Other receivables | | | 141 030.00 | |
CF Cash and cash equivalents | | | 4 349.00 | |
CH Prepaid expenses | | | 126.00 | |
CJ TOTAL (II) | | | 151 005.00 | |
CO Grand total (0 to V) | | | 588 687.00 | |
CS Evaluated investments - equity method | | | 434 294.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 209 764.00 | 207 028.00 | | 209 764.00 |
DH Retained earnings | | -2 732.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 444.00 | 5 468.00 | | 8 444.00 |
DK Regulated provisions | 22 914.00 | 22 914.00 | | 22 914.00 |
DL TOTAL (I) | 285 123.00 | 276 678.00 | | 285 123.00 |
DU Loans and Debts from Credit Institutions (3) | | 18 100.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 151 383.00 | 304 613.00 | | 151 383.00 |
DX Trade payables and related accounts | 1 161.00 | 1 161.00 | | 1 161.00 |
DY Tax and social security liabilities | 3 921.00 | 2 957.00 | | 3 921.00 |
EA Other liabilities | 147 100.00 | 118 300.00 | | 147 100.00 |
EC TOTAL (IV) | 303 565.00 | 445 131.00 | | 303 565.00 |
EE Grand total (I to V) | 588 687.00 | 721 810.00 | | 588 687.00 |
EI Including equity loans | 151 383.00 | | | 151 383.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 42 000.00 | |
FJ Net sales | | | 42 000.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 42 001.00 | |
FW Other purchases and external expenses | | | 5 300.00 | |
FX Taxes, duties, and similar payments | | | 2 210.00 | |
FY Salaries and Wages | | | 18 000.00 | |
FZ Social Security Contributions | | | 8 334.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 33 847.00 | |
GG - OPERATING RESULT (I - II) | | | 8 154.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 2 546.00 | |
GP Total financial income (V) | | | 2 546.00 | |
GR Interest and similar expenses | | | 2 256.00 | |
GU Total financial expenses (VI) | | | 2 256.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 291.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 444.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 44 548.00 | 58 151.00 | | 44 548.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 103.00 | 52 683.00 | | 36 103.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 444.00 | 5 468.00 | | 8 444.00 |
| |
| 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 | 437 683.00 | | | 437 683.00 |
I3 DECREASES Total Financial Fixed Assets | | | 437 683.00 | |
I4 DECREASES Grand Total | | | 437 683.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 437 683.00 | | | 437 683.00 |
| |
| 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 | 1 161.00 | 1 161.00 | | 1 161.00 |
8D Social Security and Other Social Organizations | 2 526.00 | 2 526.00 | | 2 526.00 |
8K Other liabilities (including liabilities related to repo transactions) | 147 100.00 | 147 100.00 | | 147 100.00 |
UP Loans | 5.00 | 5.00 | 5.00 | 5.00 |
UT Other financial assets | 3 389.00 | | 3 389.00 | 3 389.00 |
UX Other trade receivables | 5 500.00 | 5 500.00 | | 5 500.00 |
VB VAT | 23 794.00 | 23 794.00 | | 23 794.00 |
VC Group and associates | 113 297.00 | 113 297.00 | | 113 297.00 |
VI Group and Associates | 151 383.00 | 151 383.00 | | 151 383.00 |
VQ Other Taxes, Duties, and Similar Debts | 162.00 | 162.00 | | 162.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 940.00 | 3 940.00 | | 3 940.00 |
VS Prepaid expenses | 126.00 | 126.00 | | 126.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 150 045.00 | 146 656.00 | 3 389.00 | 150 045.00 |
VW VAT | 1 233.00 | 1 233.00 | | 1 233.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 303 565.00 | 303 565.00 | | 303 565.00 |
