| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 511 047.00 | | 511 047.00 | 511 047.00 |
CF Cash and cash equivalents | 29.00 | | 29.00 | 29.00 |
CJ TOTAL (II) | 1 522.00 | | 1 522.00 | 1 522.00 |
CO Grand total (0 to V) | 512 569.00 | | 512 569.00 | 512 569.00 |
CU Other investments | 511 047.00 | | 511 047.00 | 511 047.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 260 000.00 | 260 000.00 | | 260 000.00 |
DD Legal reserve (1) | 7 838.00 | 6 492.00 | | 7 838.00 |
DH Retained earnings | 25 575.00 | | | 25 575.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 431.00 | 26 921.00 | | 28 431.00 |
DK Regulated provisions | 6 628.00 | 4 419.00 | | 6 628.00 |
DL TOTAL (I) | 328 474.00 | 297 833.00 | | 328 474.00 |
DX Trade payables and related accounts | 1 473.00 | 753.00 | | 1 473.00 |
EC TOTAL (IV) | 184 095.00 | 215 316.00 | | 184 095.00 |
EE Grand total (I to V) | 512 569.00 | 513 149.00 | | 512 569.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 632.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GF Total Operating Expenses (II) | | | 1 757.00 | |
GG - OPERATING RESULT (I - II) | | | -1 757.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 35 000.00 | |
GP Total financial income (V) | | | 35 000.00 | |
GR Interest and similar expenses | | | 2 601.00 | |
GU Total financial expenses (VI) | | | 2 601.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 32 398.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 640.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 209.00 | 2 213.00 | | 2 209.00 |
HH Total exceptional expenses (VIII) | 2 209.00 | 2 213.00 | | 2 209.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 209.00 | -2 213.00 | | -2 209.00 |
HL TOTAL REVENUE (I + III + V + VII) | 35 000.00 | 35 000.00 | | 35 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 568.00 | 8 078.00 | | 6 568.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 431.00 | 26 921.00 | | 28 431.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7C Grand total | 4 419.00 | 2 210.00 | | 4 419.00 |
| |
| 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 | 112 983.00 | 112 983.00 | | 112 983.00 |
8B Suppliers and Related Accounts | 1 473.00 | 1 473.00 | | 1 473.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 493.00 | 1 493.00 | | 1 493.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 184 096.00 | 147 331.00 | 36 764.00 | 184 096.00 |
