| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 39 994.00 | | 39 994.00 | 39 994.00 |
BJ TOTAL (I) | 259 719.00 | | 259 719.00 | 259 719.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 437.00 | | 437.00 | 437.00 |
CF Cash and cash equivalents | 13 081.00 | | 13 081.00 | 13 081.00 |
CJ TOTAL (II) | 13 518.00 | | 13 518.00 | 13 518.00 |
CO Grand total (0 to V) | 273 237.00 | | 273 237.00 | 273 237.00 |
CP Shares due in less than one year | 39 994.00 | | | 39 994.00 |
CU Other investments | 219 725.00 | | 219 725.00 | 219 725.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 233 790.00 | 261 035.00 | | 233 790.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 979.00 | 1 509.00 | | -9 979.00 |
DL TOTAL (I) | 256 811.00 | 295 545.00 | | 256 811.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 334.00 | 1 350.00 | | 6 334.00 |
DX Trade payables and related accounts | 2 623.00 | 5 017.00 | | 2 623.00 |
DY Tax and social security liabilities | 7 469.00 | 3 801.00 | | 7 469.00 |
EA Other liabilities | | 8 724.00 | | |
EC TOTAL (IV) | 16 426.00 | 18 892.00 | | 16 426.00 |
EE Grand total (I to V) | 273 237.00 | 314 437.00 | | 273 237.00 |
EG Accrued income and payables due within one year | 16 426.00 | 18 892.00 | | 16 426.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 115 800.00 | | 115 800.00 | 115 800.00 |
FJ Net sales | 115 800.00 | | 115 800.00 | 115 800.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 115 800.00 | |
FW Other purchases and external expenses | | | 4 076.00 | |
FX Taxes, duties, and similar payments | | | 8 452.00 | |
FY Salaries and Wages | | | 68 000.00 | |
FZ Social Security Contributions | | | 45 988.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 126 517.00 | |
GG - OPERATING RESULT (I - II) | | | -10 717.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 738.00 | |
GP Total financial income (V) | | | 738.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 738.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 979.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 45 988.00 | | | 45 988.00 |
HK Income tax | | 266.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 116 538.00 | 115 801.00 | | 116 538.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 126 517.00 | 114 291.00 | | 126 517.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 979.00 | 1 509.00 | | -9 979.00 |
| |
| 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 | 285 954.00 | | 3 886.00 | 285 954.00 |
I3 DECREASES Total Financial Fixed Assets | | 30 122.00 | 259 719.00 | |
I4 DECREASES Grand Total | | 30 122.00 | 259 719.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 285 954.00 | | 3 886.00 | 285 954.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 285 954.00 | | 3 886.00 | 285 954.00 |
| |
| 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 | 2 623.00 | 2 623.00 | | 2 623.00 |
8D Social Security and Other Social Organizations | 2 862.00 | 2 862.00 | | 2 862.00 |
UL Receivables related to investments | 39 994.00 | 39 994.00 | | 39 994.00 |
VB VAT | 437.00 | 437.00 | | 437.00 |
VI Group and Associates | 6 334.00 | 6 334.00 | | 6 334.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 220.00 | 4 220.00 | | 4 220.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 431.00 | 40 431.00 | | 40 431.00 |
VW VAT | 387.00 | 387.00 | | 387.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 426.00 | 16 426.00 | | 16 426.00 |
