| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 32 500.00 | | 32 500.00 | 32 500.00 |
BJ TOTAL (I) | 8 172 734.00 | | 8 172 734.00 | 8 172 734.00 |
BX Customers and related accounts | 9 600.00 | | 9 600.00 | 9 600.00 |
BZ Other receivables | 79 318.00 | | 79 318.00 | 79 318.00 |
CF Cash and cash equivalents | 113 304.00 | | 113 304.00 | 113 304.00 |
CH Prepaid expenses | 718.00 | | 718.00 | 718.00 |
CJ TOTAL (II) | 202 940.00 | | 202 940.00 | 202 940.00 |
CO Grand total (0 to V) | 8 375 674.00 | | 8 375 674.00 | 8 375 674.00 |
CU Other investments | 8 140 234.00 | | 8 140 234.00 | 8 140 234.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
DD Legal reserve (1) | 114 805.00 | 114 805.00 | | 114 805.00 |
DE Statutory or contractual reserves | 677 429.00 | 1 681 290.00 | | 677 429.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 337 445.00 | -103 861.00 | | 337 445.00 |
DK Regulated provisions | 231 023.00 | 118 592.00 | | 231 023.00 |
DL TOTAL (I) | 3 360 702.00 | 3 810 826.00 | | 3 360 702.00 |
DU Loans and Debts from Credit Institutions (3) | 3 708 389.00 | 4 212 578.00 | | 3 708 389.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 261 439.00 | 350 347.00 | | 1 261 439.00 |
DX Trade payables and related accounts | 42 000.00 | 18 840.00 | | 42 000.00 |
DY Tax and social security liabilities | 3 144.00 | | | 3 144.00 |
EC TOTAL (IV) | 5 014 973.00 | 4 581 765.00 | | 5 014 973.00 |
EE Grand total (I to V) | 8 375 674.00 | 8 392 591.00 | | 8 375 674.00 |
EI Including equity loans | 1 261 439.00 | | | 1 261 439.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 248 000.00 | | 248 000.00 | 248 000.00 |
FJ Net sales | 248 000.00 | | 248 000.00 | 248 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 248 000.00 | |
FW Other purchases and external expenses | | | 210 556.00 | |
FX Taxes, duties, and similar payments | | | 69.00 | |
FY Salaries and Wages | | | 5 519.00 | |
FZ Social Security Contributions | | | 1 751.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 217 896.00 | |
GG - OPERATING RESULT (I - II) | | | 30 104.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 500 000.00 | |
GP Total financial income (V) | | | 500 000.00 | |
GR Interest and similar expenses | | | 80 229.00 | |
GU Total financial expenses (VI) | | | 80 229.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 419 771.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 449 876.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 112 431.00 | 113 304.00 | | 112 431.00 |
HH Total exceptional expenses (VIII) | 112 431.00 | 113 304.00 | | 112 431.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -112 431.00 | -113 304.00 | | -112 431.00 |
HK Income tax | | -46 662.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 748 000.00 | 415 001.00 | | 748 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 410 556.00 | 518 862.00 | | 410 556.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 337 445.00 | -103 861.00 | | 337 445.00 |
| |
| 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 | 8 094 656.00 | | 78 078.00 | 8 094 656.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 172 734.00 | |
I4 DECREASES Grand Total | | | 8 172 734.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 094 656.00 | | 78 078.00 | 8 094 656.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 118 592.00 | 112 431.00 | | 118 592.00 |
7C Grand total | 118 592.00 | 112 431.00 | | 118 592.00 |
| |
| 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 | 42 000.00 | 42 000.00 | | 42 000.00 |
8D Social Security and Other Social Organizations | 1 504.00 | 1 504.00 | | 1 504.00 |
UT Other financial assets | 32 500.00 | | 32 500.00 | 32 500.00 |
UX Other trade receivables | 9 600.00 | 9 600.00 | | 9 600.00 |
VB VAT | 76 718.00 | 76 718.00 | | 76 718.00 |
VH Loans with a maturity of more than one year at origin | 3 708 389.00 | 414 887.00 | 2 413 219.00 | 3 708 389.00 |
VI Group and Associates | 1 261 439.00 | 1 261 439.00 | | 1 261 439.00 |
VQ Other Taxes, Duties, and Similar Debts | 40.00 | 40.00 | | 40.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 600.00 | 2 600.00 | | 2 600.00 |
VS Prepaid expenses | 718.00 | 718.00 | | 718.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 122 136.00 | 89 636.00 | 32 500.00 | 122 136.00 |
VW VAT | 1 600.00 | 1 600.00 | | 1 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 014 973.00 | 1 721 470.00 | 2 413 219.00 | 5 014 973.00 |
