| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 56 831.00 | | 56 831.00 | 56 831.00 |
BH Other financial assets | 5 000.00 | | 5 000.00 | 5 000.00 |
BJ TOTAL (I) | 376 429.00 | | 376 429.00 | 376 429.00 |
CF Cash and cash equivalents | 22 415.00 | | 22 415.00 | 22 415.00 |
CJ TOTAL (II) | 22 415.00 | | 22 415.00 | 22 415.00 |
CO Grand total (0 to V) | 398 844.00 | | 398 844.00 | 398 844.00 |
CU Other investments | 314 598.00 | | 314 598.00 | 314 598.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 75 000.00 | 75 000.00 | | 75 000.00 |
DD Legal reserve (1) | 7 500.00 | 2 630.00 | | 7 500.00 |
DG Other reserves | 170 952.00 | 27 813.00 | | 170 952.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 646.00 | 148 009.00 | | -4 646.00 |
DK Regulated provisions | 4 017.00 | 3 201.00 | | 4 017.00 |
DL TOTAL (I) | 252 824.00 | 256 653.00 | | 252 824.00 |
DU Loans and Debts from Credit Institutions (3) | 90 505.00 | 132 629.00 | | 90 505.00 |
DX Trade payables and related accounts | 2 200.00 | 2 093.00 | | 2 200.00 |
DY Tax and social security liabilities | 53 315.00 | 12 828.00 | | 53 315.00 |
EC TOTAL (IV) | 146 020.00 | 147 550.00 | | 146 020.00 |
EE Grand total (I to V) | 398 844.00 | 404 203.00 | | 398 844.00 |
EG Accrued income and payables due within one year | 98 395.00 | 57 712.00 | | 98 395.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 5 792.00 | |
GF Total Operating Expenses (II) | | | 5 792.00 | |
GG - OPERATING RESULT (I - II) | | | -5 792.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 70 834.00 | |
GP Total financial income (V) | | | 70 834.00 | |
GR Interest and similar expenses | | | 2 724.00 | |
GU Total financial expenses (VI) | | | 2 724.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 68 110.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 62 318.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 817.00 | 817.00 | | 817.00 |
HH Total exceptional expenses (VIII) | 817.00 | 817.00 | | 817.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -817.00 | -817.00 | | -817.00 |
HK Income tax | 66 147.00 | 12 828.00 | | 66 147.00 |
HL TOTAL REVENUE (I + III + V + VII) | 70 834.00 | 171 000.00 | | 70 834.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 75 480.00 | 22 991.00 | | 75 480.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 646.00 | 148 009.00 | | -4 646.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 201.00 | 817.00 | | 3 201.00 |
7C Grand total | 3 201.00 | 817.00 | | 3 201.00 |
UJ - Exceptional | | 817.00 | | |
| |
| 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 | 2 200.00 | 2 200.00 | | 2 200.00 |
8D Social Security and Other Social Organizations | 53 315.00 | 53 315.00 | | 53 315.00 |
UL Receivables related to investments | 56 831.00 | | 56 831.00 | 56 831.00 |
UT Other financial assets | 5 000.00 | | 5 000.00 | 5 000.00 |
VH Loans with a maturity of more than one year at origin | 90 505.00 | 42 880.00 | 47 625.00 | 90 505.00 |
VK Loans repaid during the year | 41 810.00 | | | 41 810.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61 831.00 | | 61 831.00 | 61 831.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 146 020.00 | 98 395.00 | 47 625.00 | 146 020.00 |
