| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 159.00 | 1 159.00 | | 1 159.00 |
BB Receivables related to investments | 48 856.00 | | 48 856.00 | 48 856.00 |
BJ TOTAL (I) | 431 718.00 | 63 159.00 | 368 559.00 | 431 718.00 |
BZ Other receivables | 10 260.00 | | 10 260.00 | 10 260.00 |
CF Cash and cash equivalents | 39 171.00 | | 39 171.00 | 39 171.00 |
CJ TOTAL (II) | 49 430.00 | | 49 430.00 | 49 430.00 |
CO Grand total (0 to V) | 481 148.00 | 63 159.00 | 417 989.00 | 481 148.00 |
CU Other investments | 381 703.00 | 62 000.00 | 319 703.00 | 381 703.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 6 035.00 | 6 035.00 | | 6 035.00 |
DG Other reserves | 289 067.00 | 289 079.00 | | 289 067.00 |
DH Retained earnings | | -24 539.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 323.00 | 24 527.00 | | 39 323.00 |
DK Regulated provisions | 3 803.00 | 3 803.00 | | 3 803.00 |
DL TOTAL (I) | 348 229.00 | 308 906.00 | | 348 229.00 |
DU Loans and Debts from Credit Institutions (3) | 4 953.00 | 41 444.00 | | 4 953.00 |
DV Miscellaneous Loans and Financial Debts (4) | 44 184.00 | 45 043.00 | | 44 184.00 |
DX Trade payables and related accounts | 1 440.00 | 1 488.00 | | 1 440.00 |
DY Tax and social security liabilities | 19 183.00 | 15 528.00 | | 19 183.00 |
EC TOTAL (IV) | 69 760.00 | 103 503.00 | | 69 760.00 |
EE Grand total (I to V) | 417 989.00 | 412 409.00 | | 417 989.00 |
EG Accrued income and payables due within one year | 69 760.00 | 98 557.00 | | 69 760.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 126 000.00 | | 126 000.00 | 126 000.00 |
FJ Net sales | 126 000.00 | | 126 000.00 | 126 000.00 |
FR Total operating income (I) | | | 126 000.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 8 035.00 | |
FX Taxes, duties, and similar payments | | | 961.00 | |
FY Salaries and Wages | | | 68 568.00 | |
GF Total Operating Expenses (II) | | | 77 564.00 | |
GG - OPERATING RESULT (I - II) | | | 48 436.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 562.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GP Total financial income (V) | | | 562.00 | |
GR Interest and similar expenses | | | 1 463.00 | |
GU Total financial expenses (VI) | | | 1 463.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -900.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 536.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 213.00 | 4 328.00 | | 8 213.00 |
HL TOTAL REVENUE (I + III + V + VII) | 126 562.00 | 108 604.00 | | 126 562.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 87 239.00 | 84 077.00 | | 87 239.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 323.00 | 24 527.00 | | 39 323.00 |
| |
| 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 | 427 931.00 | | 5 856.00 | 427 931.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 069.00 | 430 559.00 | |
I4 DECREASES Grand Total | | 2 069.00 | 431 718.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 159.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 159.00 | | | 1 159.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 426 771.00 | | 5 856.00 | 426 771.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 159.00 | | | 1 159.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 159.00 | | | 1 159.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 803.00 | | | 3 803.00 |
7B Total provisions for depreciation | 62 000.00 | | | 62 000.00 |
7C Grand total | 65 803.00 | | | 65 803.00 |
9U on fixed assets – equity investments | | | | |
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 | 1 440.00 | 1 440.00 | | 1 440.00 |
8D Social Security and Other Social Organizations | 13 198.00 | 13 198.00 | | 13 198.00 |
8E Income Taxes | 3 885.00 | 3 885.00 | | 3 885.00 |
UL Receivables related to investments | 48 856.00 | | 48 856.00 | 48 856.00 |
VB VAT | 260.00 | 260.00 | | 260.00 |
VH Loans with a maturity of more than one year at origin | 4 953.00 | 4 953.00 | | 4 953.00 |
VI Group and Associates | 44 184.00 | 44 184.00 | | 44 184.00 |
VK Loans repaid during the year | 36 452.00 | | | 36 452.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 000.00 | 10 000.00 | | 10 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 115.00 | 10 260.00 | 48 856.00 | 59 115.00 |
VW VAT | 2 100.00 | 2 100.00 | | 2 100.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 69 760.00 | 69 760.00 | | 69 760.00 |
