| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 500.00 | | 500.00 | 500.00 |
BJ TOTAL (I) | 411 353.00 | | 411 353.00 | 411 353.00 |
BX Customers and related accounts | 48 786.00 | | 48 786.00 | 48 786.00 |
BZ Other receivables | 237.00 | | 237.00 | 237.00 |
CF Cash and cash equivalents | 25 477.00 | | 25 477.00 | 25 477.00 |
CH Prepaid expenses | 270.00 | | 270.00 | 270.00 |
CJ TOTAL (II) | 74 770.00 | | 74 770.00 | 74 770.00 |
CO Grand total (0 to V) | 486 123.00 | | 486 123.00 | 486 123.00 |
CS Evaluated investments - equity method | 410 853.00 | | 410 853.00 | 410 853.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 378 000.00 | 378 000.00 | | 378 000.00 |
DH Retained earnings | -536.00 | | | -536.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -608.00 | -536.00 | | -608.00 |
DK Regulated provisions | 829.00 | 258.00 | | 829.00 |
DL TOTAL (I) | 377 685.00 | 377 722.00 | | 377 685.00 |
DU Loans and Debts from Credit Institutions (3) | 24 151.00 | 30 059.00 | | 24 151.00 |
DV Miscellaneous Loans and Financial Debts (4) | 69 576.00 | 54 243.00 | | 69 576.00 |
DX Trade payables and related accounts | 1 685.00 | 2 988.00 | | 1 685.00 |
DY Tax and social security liabilities | 13 025.00 | 8 050.00 | | 13 025.00 |
EC TOTAL (IV) | 108 437.00 | 95 339.00 | | 108 437.00 |
EE Grand total (I to V) | 486 123.00 | 473 061.00 | | 486 123.00 |
EG Accrued income and payables due within one year | 90 284.00 | 71 237.00 | | 90 284.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 144 000.00 | |
FJ Net sales | | | 144 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 447.00 | |
FR Total operating income (I) | | | 151 448.00 | |
FW Other purchases and external expenses | | | 19 435.00 | |
FX Taxes, duties, and similar payments | | | 1 882.00 | |
FY Salaries and Wages | | | 128 434.00 | |
GF Total Operating Expenses (II) | | | 149 751.00 | |
GG - OPERATING RESULT (I - II) | | | 1 697.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GR Interest and similar expenses | | | 239.00 | |
GU Total financial expenses (VI) | | | 239.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -239.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 458.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 571.00 | 258.00 | | 571.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -571.00 | -258.00 | | -571.00 |
HK Income tax | 1 495.00 | 207.00 | | 1 495.00 |
HL TOTAL REVENUE (I + III + V + VII) | 151 448.00 | 38 052.00 | | 151 448.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 152 055.00 | 38 588.00 | | 152 055.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -608.00 | -536.00 | | -608.00 |
| |
| 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 | 411 053.00 | | 300.00 | 411 053.00 |
I3 DECREASES Total Financial Fixed Assets | | | 411 353.00 | |
I4 DECREASES Grand Total | | | 411 353.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 411 053.00 | | 300.00 | 411 053.00 |
| |
| 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 | 1 685.00 | 1 685.00 | | 1 685.00 |
8K Other liabilities (including liabilities related to repo transactions) | 82 601.00 | 82 601.00 | | 82 601.00 |
UT Other financial assets | 500.00 | | 500.00 | 500.00 |
UX Other trade receivables | 49 023.00 | 49 023.00 | | 49 023.00 |
VG Loans with a maturity of up to one year at origin | 24 151.00 | 5 997.00 | 18 154.00 | 24 151.00 |
VS Prepaid expenses | 270.00 | 270.00 | | 270.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 49 792.00 | 49 292.00 | 500.00 | 49 792.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 108 437.00 | 90 284.00 | 18 154.00 | 108 437.00 |
