| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 30 425.00 | 30 425.00 | | 30 425.00 |
BB Receivables related to investments | | | | |
BD Other fixed assets | 31.00 | | 31.00 | 31.00 |
BJ TOTAL (I) | 246 898.00 | 30 425.00 | 216 473.00 | 246 898.00 |
BX Customers and related accounts | 12 607.00 | | 12 607.00 | 12 607.00 |
BZ Other receivables | 71 186.00 | | 71 186.00 | 71 186.00 |
CF Cash and cash equivalents | 78.00 | | 78.00 | 78.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 83 871.00 | | 83 871.00 | 83 871.00 |
CO Grand total (0 to V) | 330 769.00 | 30 425.00 | 300 344.00 | 330 769.00 |
CU Other investments | 216 442.00 | | 216 442.00 | 216 442.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 32 750.00 | 32 750.00 | | 32 750.00 |
DD Legal reserve (1) | 3 275.00 | 3 275.00 | | 3 275.00 |
DG Other reserves | 85 206.00 | 99 288.00 | | 85 206.00 |
DH Retained earnings | -12 561.00 | | | -12 561.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 402.00 | -12 561.00 | | 13 402.00 |
DK Regulated provisions | 5 038.00 | 5 038.00 | | 5 038.00 |
DL TOTAL (I) | 127 110.00 | 127 790.00 | | 127 110.00 |
DU Loans and Debts from Credit Institutions (3) | 735.00 | 26 576.00 | | 735.00 |
DV Miscellaneous Loans and Financial Debts (4) | 149 071.00 | 109 904.00 | | 149 071.00 |
DX Trade payables and related accounts | 3 373.00 | 3 549.00 | | 3 373.00 |
DY Tax and social security liabilities | 15 705.00 | 27 414.00 | | 15 705.00 |
EA Other liabilities | 4 350.00 | | | 4 350.00 |
EB Prepaid income (2) | | 18 000.00 | | |
EC TOTAL (IV) | 173 234.00 | 185 443.00 | | 173 234.00 |
EE Grand total (I to V) | 300 344.00 | 313 233.00 | | 300 344.00 |
EG Accrued income and payables due within one year | 173 234.00 | 184 707.00 | | 173 234.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 75 500.00 | | 75 500.00 | 75 500.00 |
FJ Net sales | 75 500.00 | | 75 500.00 | 75 500.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 75 500.00 | |
FW Other purchases and external expenses | | | 10 145.00 | |
FX Taxes, duties, and similar payments | | | 1 273.00 | |
FY Salaries and Wages | | | 46 510.00 | |
GF Total Operating Expenses (II) | | | 57 928.00 | |
GG - OPERATING RESULT (I - II) | | | 17 572.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 576.00 | |
GP Total financial income (V) | | | 577.00 | |
GR Interest and similar expenses | | | 1 788.00 | |
GU Total financial expenses (VI) | | | 1 788.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 211.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 361.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 1 250.00 | | |
HE Exceptional expenses on management operations | 361.00 | 50 000.00 | | 361.00 |
HH Total exceptional expenses (VIII) | 361.00 | 50 000.00 | | 361.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -361.00 | -50 000.00 | | -361.00 |
HK Income tax | 2 598.00 | 7 563.00 | | 2 598.00 |
HL TOTAL REVENUE (I + III + V + VII) | 76 077.00 | 110 314.00 | | 76 077.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 62 675.00 | 122 875.00 | | 62 675.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 402.00 | -12 561.00 | | 13 402.00 |
HP References: Equipment leasing | 3 776.00 | 7 902.00 | | 3 776.00 |
| |
| 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 | 284 767.00 | 99.00 | | 284 767.00 |
I3 DECREASES Total Financial Fixed Assets | 37 969.00 | | 216 473.00 | 37 969.00 |
I4 DECREASES Grand Total | 37 969.00 | | 246 898.00 | 37 969.00 |
IY DECREASES Total Tangible Fixed Assets | | | 30 425.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 425.00 | | | 30 425.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 254 342.00 | 99.00 | | 254 342.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 425.00 | | | 30 425.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 425.00 | | | 30 425.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 5 038.00 | | | 5 038.00 |
7C Grand total | 5 038.00 | | | 5 038.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 3 373.00 | 3 373.00 | | 3 373.00 |
8D Social Security and Other Social Organizations | 8 867.00 | 8 867.00 | | 8 867.00 |
8E Income Taxes | 2 599.00 | 2 599.00 | | 2 599.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 350.00 | 4 350.00 | | 4 350.00 |
UX Other trade receivables | 12 607.00 | 12 607.00 | | 12 607.00 |
VB VAT | 440.00 | 440.00 | | 440.00 |
VC Group and associates | 70 745.00 | 70 745.00 | | 70 745.00 |
VH Loans with a maturity of more than one year at origin | 735.00 | 735.00 | | 735.00 |
VI Group and Associates | 149 065.00 | 149 065.00 | | 149 065.00 |
VK Loans repaid during the year | 25 841.00 | | | 25 841.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 83 793.00 | 83 793.00 | | 83 793.00 |
VW VAT | 4 240.00 | 4 240.00 | | 4 240.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 173 228.00 | 173 228.00 | | 173 228.00 |
