| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 556 332.00 | | 556 332.00 | 556 332.00 |
BZ Other receivables | 997.00 | | 997.00 | 997.00 |
CF Cash and cash equivalents | 45 349.00 | | 45 349.00 | 45 349.00 |
CJ TOTAL (II) | 46 346.00 | | 46 346.00 | 46 346.00 |
CO Grand total (0 to V) | 602 678.00 | | 602 678.00 | 602 678.00 |
CU Other investments | 556 332.00 | | 556 332.00 | 556 332.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 82 953.00 | 55 983.00 | | 82 953.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 040.00 | 26 969.00 | | 29 040.00 |
DK Regulated provisions | 32 664.00 | 31 180.00 | | 32 664.00 |
DL TOTAL (I) | 199 658.00 | 169 133.00 | | 199 658.00 |
DU Loans and Debts from Credit Institutions (3) | 54 131.00 | 96 623.00 | | 54 131.00 |
DV Miscellaneous Loans and Financial Debts (4) | 341 310.00 | 341 310.00 | | 341 310.00 |
DX Trade payables and related accounts | 3 378.00 | 3 276.00 | | 3 378.00 |
DY Tax and social security liabilities | 4 201.00 | 2 438.00 | | 4 201.00 |
EC TOTAL (IV) | 403 020.00 | 443 647.00 | | 403 020.00 |
EE Grand total (I to V) | 602 678.00 | 612 781.00 | | 602 678.00 |
EG Accrued income and payables due within one year | 392 118.00 | 239 568.00 | | 392 118.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 48 000.00 | | 48 000.00 | 48 000.00 |
FJ Net sales | 48 000.00 | | 48 000.00 | 48 000.00 |
FR Total operating income (I) | | | 48 000.00 | |
FW Other purchases and external expenses | | | 3 725.00 | |
FX Taxes, duties, and similar payments | | | 245.00 | |
GE Other Expenses | | | 1 800.00 | |
GF Total Operating Expenses (II) | | | 5 770.00 | |
GG - OPERATING RESULT (I - II) | | | 42 229.00 | |
GR Interest and similar expenses | | | 1 234.00 | |
GU Total financial expenses (VI) | | | 1 234.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 234.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 994.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 687.00 | | |
HD Total exceptional income (VII) | | 2 687.00 | | |
HG Exceptional depreciation and provisions | 1 484.00 | 6 533.00 | | 1 484.00 |
HH Total exceptional expenses (VIII) | 1 484.00 | 6 533.00 | | 1 484.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 484.00 | -3 845.00 | | -1 484.00 |
HK Income tax | 10 470.00 | 10 489.00 | | 10 470.00 |
HL TOTAL REVENUE (I + III + V + VII) | 48 000.00 | 50 687.00 | | 48 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 959.00 | 23 717.00 | | 18 959.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 040.00 | 26 969.00 | | 29 040.00 |
| |
| 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 | 556 332.00 | | | 556 332.00 |
I3 DECREASES Total Financial Fixed Assets | | | 556 332.00 | |
I4 DECREASES Grand Total | | | 556 332.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 556 332.00 | | | 556 332.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 31 180.00 | 1 484.00 | | 31 180.00 |
7C Grand total | 31 180.00 | 1 484.00 | | 31 180.00 |
UE of which provisions and reversals: - Operating | | 1 484.00 | | |
| |
| 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 | 3 378.00 | 3 378.00 | | 3 378.00 |
8E Income Taxes | 3 402.00 | 3 402.00 | | 3 402.00 |
VB VAT | 659.00 | 659.00 | | 659.00 |
VG Loans with a maturity of up to one year at origin | 52.00 | 52.00 | | 52.00 |
VH Loans with a maturity of more than one year at origin | 54 079.00 | 43 177.00 | 10 902.00 | 54 079.00 |
VI Group and Associates | 341 311.00 | 341 311.00 | | 341 311.00 |
VK Loans repaid during the year | 42 492.00 | | | 42 492.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 338.00 | 338.00 | | 338.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 997.00 | 997.00 | | 997.00 |
VW VAT | 799.00 | 799.00 | | 799.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 403 021.00 | 392 118.00 | 10 902.00 | 403 021.00 |
