| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 501 893.00 | | 501 893.00 | 501 893.00 |
BJ TOTAL (I) | 501 893.00 | | 501 893.00 | 501 893.00 |
BZ Other receivables | 2 987.00 | | 2 987.00 | 2 987.00 |
CF Cash and cash equivalents | 16 052.00 | | 16 052.00 | 16 052.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 19 038.00 | | 19 038.00 | 19 038.00 |
CO Grand total (0 to V) | 520 932.00 | | 520 932.00 | 520 932.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 110 824.00 | 62 985.00 | | 110 824.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 371.00 | 47 840.00 | | 5 371.00 |
DK Regulated provisions | 5 307.00 | 2 948.00 | | 5 307.00 |
DL TOTAL (I) | 132 503.00 | 124 773.00 | | 132 503.00 |
DU Loans and Debts from Credit Institutions (3) | 173 527.00 | 202 805.00 | | 173 527.00 |
DV Miscellaneous Loans and Financial Debts (4) | 203 302.00 | 260 813.00 | | 203 302.00 |
DX Trade payables and related accounts | 3 040.00 | 3 660.00 | | 3 040.00 |
DY Tax and social security liabilities | 8 559.00 | 6 547.00 | | 8 559.00 |
EC TOTAL (IV) | 388 429.00 | 473 825.00 | | 388 429.00 |
EE Grand total (I to V) | 520 932.00 | 598 597.00 | | 520 932.00 |
EG Accrued income and payables due within one year | 1.00 | 144 612.00 | | 1.00 |
EI Including equity loans | 203 302.00 | | | 203 302.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 96 000.00 | |
FJ Net sales | | | 96 000.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 96 003.00 | |
FW Other purchases and external expenses | | | 4 762.00 | |
FX Taxes, duties, and similar payments | | | 591.00 | |
FY Salaries and Wages | | | 78 333.00 | |
GF Total Operating Expenses (II) | | | 83 686.00 | |
GG - OPERATING RESULT (I - II) | | | 12 317.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 3 639.00 | |
GU Total financial expenses (VI) | | | 3 639.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 639.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 678.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 359.00 | 1 966.00 | | 2 359.00 |
HH Total exceptional expenses (VIII) | 2 359.00 | 1 966.00 | | 2 359.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 359.00 | -1 966.00 | | -2 359.00 |
HK Income tax | 948.00 | 2 856.00 | | 948.00 |
HL TOTAL REVENUE (I + III + V + VII) | 96 003.00 | 113 320.00 | | 96 003.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 90 632.00 | 65 480.00 | | 90 632.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 371.00 | 47 840.00 | | 5 371.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 948.00 | 2 359.00 | | 2 948.00 |
7C Grand total | 2 948.00 | 2 359.00 | | 2 948.00 |
UJ - Exceptional | | 2 359.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 80 000.00 | 80 000.00 | | 80 000.00 |
8B Suppliers and Related Accounts | 3 040.00 | 3 040.00 | | 3 040.00 |
8D Social Security and Other Social Organizations | 8 559.00 | 8 559.00 | | 8 559.00 |
UX Other trade receivables | 2 987.00 | 2 987.00 | | 2 987.00 |
VH Loans with a maturity of more than one year at origin | 173 527.00 | 28 916.00 | 115 267.00 | 173 527.00 |
VI Group and Associates | 123 302.00 | 123 302.00 | | 123 302.00 |
VK Loans repaid during the year | 48 092.00 | | | 48 092.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 987.00 | 2 987.00 | | 2 987.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 388 429.00 | 243 817.00 | 115 267.00 | 388 429.00 |
