| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 40 215.00 | | 40 215.00 | 40 215.00 |
BJ TOTAL (I) | 44 586.00 | 1 033.00 | 43 553.00 | 44 586.00 |
BZ Other receivables | 33 034.00 | | 33 034.00 | 33 034.00 |
CF Cash and cash equivalents | 11.00 | | 11.00 | 11.00 |
CJ TOTAL (II) | 33 045.00 | | 33 045.00 | 33 045.00 |
CO Grand total (0 to V) | 77 631.00 | 1 033.00 | 76 597.00 | 77 631.00 |
CU Other investments | 4 371.00 | 1 033.00 | 3 338.00 | 4 371.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 500.00 | 30 500.00 | | 30 500.00 |
DD Legal reserve (1) | 3 050.00 | 3 050.00 | | 3 050.00 |
DH Retained earnings | 4.00 | 2.00 | | 4.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 757.00 | 51 631.00 | | 6 757.00 |
DL TOTAL (I) | 40 310.00 | 85 184.00 | | 40 310.00 |
DP Provisions for Risks | 3 423.00 | 2 494.00 | | 3 423.00 |
DR TOTAL (IV) | 3 423.00 | 2 494.00 | | 3 423.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 861.00 | 28 299.00 | | 23 861.00 |
DX Trade payables and related accounts | | 415.00 | | |
DY Tax and social security liabilities | 6 533.00 | 6 523.00 | | 6 533.00 |
DZ Fixed asset liabilities and related accounts | 2 471.00 | 2 283.00 | | 2 471.00 |
EC TOTAL (IV) | 32 864.00 | 37 519.00 | | 32 864.00 |
EE Grand total (I to V) | 76 597.00 | 125 197.00 | | 76 597.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 20.00 | |
FR Total operating income (I) | | | 20.00 | |
FW Other purchases and external expenses | | | 6 399.00 | |
FX Taxes, duties, and similar payments | | | 300.00 | |
GF Total Operating Expenses (II) | | | 6 699.00 | |
GG - OPERATING RESULT (I - II) | | | -6 679.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 41 041.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | 3 061.00 | |
GP Total financial income (V) | | | 44 102.00 | |
GQ Financial allocations to depreciation and provisions | | | 3 499.00 | |
GR Interest and similar expenses | | | 18 158.00 | |
GU Total financial expenses (VI) | | | 21 657.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 22 446.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 767.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 181.00 | 190.00 | | 181.00 |
HD Total exceptional income (VII) | 181.00 | 90.00 | | 181.00 |
HF Exceptional expenses on capital transactions | 181.00 | 90.00 | | 181.00 |
HH Total exceptional expenses (VIII) | 181.00 | 90.00 | | 181.00 |
HK Income tax | 9 010.00 | 9 081.00 | | 9 010.00 |
HL TOTAL REVENUE (I + III + V + VII) | 44 304.00 | 514 076.00 | | 44 304.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 547.00 | 462 445.00 | | 37 547.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 757.00 | 51 631.00 | | 6 757.00 |
| |
| 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 | 37 046.00 | | 7 540.00 | 37 046.00 |
I3 DECREASES Total Financial Fixed Assets | | | 44 586.00 | |
I4 DECREASES Grand Total | | | 44 586.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 37 046.00 | | 7 540.00 | 37 046.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 2 494.00 | 3 423.00 | 2 494.00 | 2 494.00 |
7B Total provisions for depreciation | 1 524.00 | 76.00 | 567.00 | 1 524.00 |
7C Grand total | 4 019.00 | 3 499.00 | 3 061.00 | 4 019.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 14 851.00 | 14 851.00 | | 14 851.00 |
8D Social Security and Other Social Organizations | 6 533.00 | 6 533.00 | | 6 533.00 |
8J Fixed Asset Liabilities and Related Accounts | 2 471.00 | 2 471.00 | | 2 471.00 |
UL Receivables related to investments | 40 215.00 | 40 215.00 | | 40 215.00 |
VC Group and associates | 33 004.00 | | | 33 004.00 |
VI Group and Associates | 9 010.00 | 9 010.00 | | 9 010.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 30.00 | | | 30.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 73 249.00 | 73 249.00 | | 73 249.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 32 864.00 | 32 864.00 | | 32 864.00 |
