| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 444.00 | 444.00 | | 444.00 |
AT Other tangible assets | 4 932.00 | 4 894.00 | 38.00 | 4 932.00 |
BH Other financial assets | 600.00 | | 600.00 | 600.00 |
BJ TOTAL (I) | 1 006 743.00 | 411 275.00 | 595 468.00 | 1 006 743.00 |
BZ Other receivables | 45 334.00 | | 45 334.00 | 45 334.00 |
CF Cash and cash equivalents | 4 379.00 | | 4 379.00 | 4 379.00 |
CJ TOTAL (II) | 49 713.00 | | 49 713.00 | 49 713.00 |
CO Grand total (0 to V) | 1 056 457.00 | 411 275.00 | 645 181.00 | 1 056 457.00 |
CU Other investments | 1 000 766.00 | 405 936.00 | 594 829.00 | 1 000 766.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 500.00 | | | 40 500.00 |
DD Legal reserve (1) | 4 116.00 | | | 4 116.00 |
DF Regulated reserves (1) | 661.00 | | | 661.00 |
DG Other reserves | 308 230.00 | | | 308 230.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 155 082.00 | | | 155 082.00 |
DL TOTAL (I) | 508 590.00 | | | 508 590.00 |
DU Loans and Debts from Credit Institutions (3) | 44 514.00 | | | 44 514.00 |
DV Miscellaneous Loans and Financial Debts (4) | 83 959.00 | | | 83 959.00 |
DX Trade payables and related accounts | 8 117.00 | | | 8 117.00 |
EC TOTAL (IV) | 136 590.00 | | | 136 590.00 |
EE Grand total (I to V) | 645 181.00 | | | 645 181.00 |
EG Accrued income and payables due within one year | 92 207.00 | | | 92 207.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 17.00 | | | 17.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 244.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22.00 | |
GF Total Operating Expenses (II) | | | 13 267.00 | |
GG - OPERATING RESULT (I - II) | | | -13 267.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 135 485.00 | |
GM Reversals of provisions and transfers of expenses | | | 31 737.00 | |
GP Total financial income (V) | | | 167 222.00 | |
GR Interest and similar expenses | | | 4 942.00 | |
GU Total financial expenses (VI) | | | 4 942.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 162 279.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 149 011.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -6 071.00 | | | -6 071.00 |
HL TOTAL REVENUE (I + III + V + VII) | 167 222.00 | | | 167 222.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 139.00 | | | 12 139.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 155 082.00 | | | 155 082.00 |
| |
| 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 | 1 006 744.00 | | | 1 006 744.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 001 366.00 | |
I4 DECREASES Grand Total | | | 1 006 744.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 378.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 378.00 | | | 5 378.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 001 366.00 | | | 1 001 366.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 316.00 | 23.00 | | 5 316.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 316.00 | 23.00 | | 5 316.00 |
