| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 868 775.00 | | 868 775.00 | 868 775.00 |
BX Customers and related accounts | 86 040.00 | | 86 040.00 | 86 040.00 |
BZ Other receivables | 9 054.00 | | 9 054.00 | 9 054.00 |
CF Cash and cash equivalents | 41 564.00 | | 41 564.00 | 41 564.00 |
CJ TOTAL (II) | 136 658.00 | | 136 658.00 | 136 658.00 |
CO Grand total (0 to V) | 1 005 433.00 | | 1 005 433.00 | 1 005 433.00 |
CU Other investments | 868 760.00 | | 868 760.00 | 868 760.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 23 000.00 | 23 000.00 | | 23 000.00 |
DD Legal reserve (1) | 2 300.00 | 2 300.00 | | 2 300.00 |
DG Other reserves | 356 563.00 | 215 639.00 | | 356 563.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 92 485.00 | 140 924.00 | | 92 485.00 |
DK Regulated provisions | 5 483.00 | 3 605.00 | | 5 483.00 |
DL TOTAL (I) | 479 831.00 | 385 467.00 | | 479 831.00 |
DU Loans and Debts from Credit Institutions (3) | 386 778.00 | 459 093.00 | | 386 778.00 |
DV Miscellaneous Loans and Financial Debts (4) | 93 804.00 | 113 474.00 | | 93 804.00 |
DX Trade payables and related accounts | 8 493.00 | 7 600.00 | | 8 493.00 |
DY Tax and social security liabilities | 36 528.00 | 46 924.00 | | 36 528.00 |
EC TOTAL (IV) | 525 602.00 | 627 091.00 | | 525 602.00 |
EE Grand total (I to V) | 1 005 433.00 | 1 012 558.00 | | 1 005 433.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 141 900.00 | |
FR Total operating income (I) | | | 141 900.00 | |
FW Other purchases and external expenses | | | 4 695.00 | |
FX Taxes, duties, and similar payments | | | 124.00 | |
FY Salaries and Wages | | | 112 586.00 | |
GF Total Operating Expenses (II) | | | 117 405.00 | |
GG - OPERATING RESULT (I - II) | | | 24 495.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 85 000.00 | |
GP Total financial income (V) | | | 85 000.00 | |
GR Interest and similar expenses | | | 11 389.00 | |
GU Total financial expenses (VI) | | | 11 389.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 73 611.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 98 106.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 878.00 | 1 878.00 | | 1 878.00 |
HH Total exceptional expenses (VIII) | 1 878.00 | 1 878.00 | | 1 878.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 878.00 | -1 878.00 | | -1 878.00 |
HK Income tax | 3 743.00 | 1 293.00 | | 3 743.00 |
HL TOTAL REVENUE (I + III + V + VII) | 226 900.00 | 263 200.00 | | 226 900.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 134 415.00 | 122 276.00 | | 134 415.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 92 485.00 | 140 924.00 | | 92 485.00 |
| |
| 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 | 868 775.00 | | | 868 775.00 |
I3 DECREASES Total Financial Fixed Assets | | | 868 775.00 | |
I4 DECREASES Grand Total | | | 868 775.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 868 775.00 | | | 868 775.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 605.00 | 1 878.00 | | 3 605.00 |
7C Grand total | 3 605.00 | 1 878.00 | | 3 605.00 |
UJ - Exceptional | | 1 878.00 | | |
| |
| 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 | 50 000.00 | 50 000.00 | | 50 000.00 |
8B Suppliers and Related Accounts | 8 493.00 | 8 493.00 | | 8 493.00 |
8K Other liabilities (including liabilities related to repo transactions) | 43 804.00 | 43 804.00 | | 43 804.00 |
VH Loans with a maturity of more than one year at origin | 386 778.00 | 79 112.00 | 307 666.00 | 386 778.00 |
VK Loans repaid during the year | 70 765.00 | | | 70 765.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 95 094.00 | 95 094.00 | | 95 094.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 525 602.00 | 217 936.00 | 307 666.00 | 525 602.00 |
