| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 624 975.00 | | 3 624 975.00 | 3 624 975.00 |
BX Customers and related accounts | 13 200.00 | | 13 200.00 | 13 200.00 |
BZ Other receivables | 55 630.00 | | 55 630.00 | 55 630.00 |
CF Cash and cash equivalents | 43 274.00 | | 43 274.00 | 43 274.00 |
CJ TOTAL (II) | 112 104.00 | | 112 104.00 | 112 104.00 |
CO Grand total (0 to V) | 3 737 078.00 | | 3 737 078.00 | 3 737 078.00 |
CU Other investments | 3 624 975.00 | | 3 624 975.00 | 3 624 975.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 50 000.00 | 50 000.00 | | 50 000.00 |
DG Other reserves | 958 202.00 | 970 730.00 | | 958 202.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 405.00 | -12 528.00 | | 43 405.00 |
DK Regulated provisions | 32 975.00 | 26 856.00 | | 32 975.00 |
DL TOTAL (I) | 1 584 581.00 | 1 535 058.00 | | 1 584 581.00 |
DU Loans and Debts from Credit Institutions (3) | 561 165.00 | 790 393.00 | | 561 165.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 570 158.00 | 1 398 131.00 | | 1 570 158.00 |
DX Trade payables and related accounts | 4 289.00 | 4 069.00 | | 4 289.00 |
DY Tax and social security liabilities | 16 886.00 | 17 387.00 | | 16 886.00 |
EC TOTAL (IV) | 2 152 497.00 | 2 209 981.00 | | 2 152 497.00 |
EE Grand total (I to V) | 3 737 078.00 | 3 745 038.00 | | 3 737 078.00 |
EG Accrued income and payables due within one year | 1 900 922.00 | 250 685.00 | | 1 900 922.00 |
EI Including equity loans | 1 570 158.00 | | | 1 570 158.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 215 000.00 | |
FJ Net sales | | | 215 000.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 215 001.00 | |
FW Other purchases and external expenses | | | 5 120.00 | |
FX Taxes, duties, and similar payments | | | 2 815.00 | |
FY Salaries and Wages | | | 129 915.00 | |
FZ Social Security Contributions | | | 57 440.00 | |
GE Other Expenses | | | 28.00 | |
GF Total Operating Expenses (II) | | | 195 319.00 | |
GG - OPERATING RESULT (I - II) | | | 19 682.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 275.00 | |
GP Total financial income (V) | | | 275.00 | |
GR Interest and similar expenses | | | 23 703.00 | |
GU Total financial expenses (VI) | | | 23 703.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -23 428.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 746.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 6 119.00 | 6 595.00 | | 6 119.00 |
HH Total exceptional expenses (VIII) | 6 119.00 | 6 595.00 | | 6 119.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 119.00 | -6 595.00 | | -6 119.00 |
HK Income tax | -53 269.00 | -7 691.00 | | -53 269.00 |
HL TOTAL REVENUE (I + III + V + VII) | 215 276.00 | 192 227.00 | | 215 276.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 171 871.00 | 204 755.00 | | 171 871.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 405.00 | -12 528.00 | | 43 405.00 |
| |
| 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 | 3 624 975.00 | | | 3 624 975.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 624 975.00 | |
I4 DECREASES Grand Total | | | 3 624 975.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 624 975.00 | | | 3 624 975.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 26 856.00 | 6 119.00 | | 26 856.00 |
7C Grand total | 26 856.00 | 6 119.00 | | 26 856.00 |
UJ - Exceptional | | 6 119.00 | | |
| |
| 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 | 4 289.00 | 4 289.00 | | 4 289.00 |
8D Social Security and Other Social Organizations | 16 886.00 | 16 886.00 | | 16 886.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 570 156.00 | | 1 570 158.00 | 1 570 156.00 |
UX Other trade receivables | 13 200.00 | 13 200.00 | | 13 200.00 |
VH Loans with a maturity of more than one year at origin | 561 165.00 | 230 400.00 | 330 764.00 | 561 165.00 |
VK Loans repaid during the year | 229 229.00 | | | 229 229.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 55 630.00 | 55 630.00 | | 55 630.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 68 830.00 | 68 830.00 | | 68 830.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 152 497.00 | 251 575.00 | 1 900 922.00 | 2 152 497.00 |
