| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 002 460.00 | | 3 002 460.00 | 3 002 460.00 |
BX Customers and related accounts | 19 624.00 | | 19 624.00 | 19 624.00 |
BZ Other receivables | 654 989.00 | | 654 989.00 | 654 989.00 |
CF Cash and cash equivalents | 32 136.00 | | 32 136.00 | 32 136.00 |
CH Prepaid expenses | 2 144.00 | | 2 144.00 | 2 144.00 |
CJ TOTAL (II) | 708 893.00 | | 708 893.00 | 708 893.00 |
CO Grand total (0 to V) | 3 711 353.00 | | 3 711 353.00 | 3 711 353.00 |
CU Other investments | 3 002 460.00 | | 3 002 460.00 | 3 002 460.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 734 992.00 | 734 992.00 | | 734 992.00 |
DD Legal reserve (1) | 73 499.00 | | | 73 499.00 |
DE Statutory or contractual reserves | 364 698.00 | | | 364 698.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 366 718.00 | 1 489 236.00 | | 366 718.00 |
DK Regulated provisions | 804.00 | 347.00 | | 804.00 |
DL TOTAL (I) | 1 540 711.00 | 2 224 575.00 | | 1 540 711.00 |
DU Loans and Debts from Credit Institutions (3) | 1 681 568.00 | 1 992 750.00 | | 1 681 568.00 |
DV Miscellaneous Loans and Financial Debts (4) | 478 561.00 | 39 468.00 | | 478 561.00 |
DX Trade payables and related accounts | 10 513.00 | 5 273.00 | | 10 513.00 |
DY Tax and social security liabilities | | 2 092.00 | | |
EC TOTAL (IV) | 2 170 642.00 | 2 039 582.00 | | 2 170 642.00 |
EE Grand total (I to V) | 3 711 353.00 | 4 264 157.00 | | 3 711 353.00 |
EI Including equity loans | 478 561.00 | | | 478 561.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 874.00 | |
FX Taxes, duties, and similar payments | | | 142.00 | |
GF Total Operating Expenses (II) | | | 14 016.00 | |
GG - OPERATING RESULT (I - II) | | | -14 016.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 431 768.00 | |
GP Total financial income (V) | | | 431 768.00 | |
GR Interest and similar expenses | | | 52 018.00 | |
GU Total financial expenses (VI) | | | 52 018.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 379 750.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 365 734.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 440.00 | | | 1 440.00 |
HD Total exceptional income (VII) | 1 440.00 | | | 1 440.00 |
HG Exceptional depreciation and provisions | 457.00 | 347.00 | | 457.00 |
HH Total exceptional expenses (VIII) | 457.00 | 347.00 | | 457.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 983.00 | -347.00 | | 983.00 |
HK Income tax | | 2 092.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 433 208.00 | 1 560 282.00 | | 433 208.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 66 491.00 | 71 047.00 | | 66 491.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 366 718.00 | 1 489 236.00 | | 366 718.00 |
| |
| 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 | 3 002 460.00 | | | 3 002 460.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 002 460.00 | |
I4 DECREASES Grand Total | | | 3 002 460.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 002 460.00 | | | 3 002 460.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 347.00 | 457.00 | | 347.00 |
7C Grand total | 347.00 | 457.00 | | 347.00 |
UJ - Exceptional | | 457.00 | | |
| |
| 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 | 10 513.00 | 10 513.00 | | 10 513.00 |
UX Other trade receivables | 19 624.00 | | | 19 624.00 |
VC Group and associates | 654 989.00 | | | 654 989.00 |
VG Loans with a maturity of up to one year at origin | 22 058.00 | 22 058.00 | | 22 058.00 |
VH Loans with a maturity of more than one year at origin | 1 659 510.00 | 315 084.00 | 1 344 426.00 | 1 659 510.00 |
VI Group and Associates | 478 561.00 | 478 561.00 | | 478 561.00 |
VK Loans repaid during the year | 307 101.00 | | | 307 101.00 |
VS Prepaid expenses | 2 144.00 | | | 2 144.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 676 758.00 | 676 758.00 | | 676 758.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 170 642.00 | 826 216.00 | 1 344 426.00 | 2 170 642.00 |
