| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 132 744.00 | | 132 744.00 | 132 744.00 |
BJ TOTAL (I) | 2 188 186.00 | | 2 188 186.00 | 2 188 186.00 |
BX Customers and related accounts | 229 796.00 | | 229 796.00 | 229 796.00 |
BZ Other receivables | 34 363.00 | | 34 363.00 | 34 363.00 |
CF Cash and cash equivalents | 8 715.00 | | 8 715.00 | 8 715.00 |
CH Prepaid expenses | 150.00 | | 150.00 | 150.00 |
CJ TOTAL (II) | 273 024.00 | | 273 024.00 | 273 024.00 |
CO Grand total (0 to V) | 2 481 046.00 | | 2 481 046.00 | 2 481 046.00 |
CU Other investments | 2 055 442.00 | | 2 055 442.00 | 2 055 442.00 |
CW Deferred expenses or loan issuance costs | 19 836.00 | | 19 836.00 | 19 836.00 |
| |
| 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 |
DG Other reserves | 303 425.00 | | | 303 425.00 |
DH Retained earnings | | -18 189.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 222 705.00 | 326 614.00 | | 222 705.00 |
DK Regulated provisions | 24 167.00 | 13 078.00 | | 24 167.00 |
DL TOTAL (I) | 605 297.00 | 371 504.00 | | 605 297.00 |
DU Loans and Debts from Credit Institutions (3) | 1 158 286.00 | 1 379 441.00 | | 1 158 286.00 |
DV Miscellaneous Loans and Financial Debts (4) | 556 518.00 | 557 433.00 | | 556 518.00 |
DX Trade payables and related accounts | 122 646.00 | 76 734.00 | | 122 646.00 |
DY Tax and social security liabilities | 38 299.00 | 13 008.00 | | 38 299.00 |
EC TOTAL (IV) | 1 875 749.00 | 2 026 616.00 | | 1 875 749.00 |
EE Grand total (I to V) | 2 481 046.00 | 2 398 120.00 | | 2 481 046.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 321 559.00 | | 321 559.00 | 321 559.00 |
FJ Net sales | 321 559.00 | | 321 559.00 | 321 559.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 321 561.00 | |
FW Other purchases and external expenses | | | 307 593.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 093.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 311 687.00 | |
GG - OPERATING RESULT (I - II) | | | 9 874.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 251 826.00 | |
GL Other interest and similar income | | | 1 442.00 | |
GP Total financial income (V) | | | 253 268.00 | |
GR Interest and similar expenses | | | 29 349.00 | |
GU Total financial expenses (VI) | | | 29 349.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 223 920.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 233 794.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 11 088.00 | 11 088.00 | | 11 088.00 |
HH Total exceptional expenses (VIII) | 11 088.00 | 11 088.00 | | 11 088.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11 088.00 | -11 088.00 | | -11 088.00 |
HL TOTAL REVENUE (I + III + V + VII) | 574 829.00 | 552 892.00 | | 574 829.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 352 124.00 | 226 279.00 | | 352 124.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 222 705.00 | 326 614.00 | | 222 705.00 |
| |
| 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 | 2 217 341.00 | | | 2 217 341.00 |
I3 DECREASES Total Financial Fixed Assets | 29 154.00 | 2 188 186.00 | | 29 154.00 |
I4 DECREASES Grand Total | 29 154.00 | 2 188 186.00 | | 29 154.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 217 341.00 | | | 2 217 341.00 |
| |
| 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 | 122 646.00 | 122 646.00 | | 122 646.00 |
UL Receivables related to investments | 132 744.00 | | 132 744.00 | 132 744.00 |
UX Other trade receivables | 229 796.00 | 229 796.00 | | 229 796.00 |
VB VAT | 34 363.00 | 34 363.00 | | 34 363.00 |
VH Loans with a maturity of more than one year at origin | 1 158 286.00 | 224 584.00 | 933 702.00 | 1 158 286.00 |
VI Group and Associates | 556 518.00 | 556 518.00 | | 556 518.00 |
VK Loans repaid during the year | 221 155.00 | | | 221 155.00 |
VS Prepaid expenses | 150.00 | 150.00 | | 150.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 397 053.00 | 264 309.00 | 132 744.00 | 397 053.00 |
VW VAT | 38 299.00 | 38 299.00 | | 38 299.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 875 749.00 | 942 047.00 | 933 702.00 | 1 875 749.00 |
