| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 479 762.00 | | 1 479 762.00 | 1 479 762.00 |
BZ Other receivables | 272 856.00 | | 272 856.00 | 272 856.00 |
CF Cash and cash equivalents | 90 399.00 | | 90 399.00 | 90 399.00 |
CJ TOTAL (II) | 363 255.00 | | 363 255.00 | 363 255.00 |
CO Grand total (0 to V) | 1 843 017.00 | | 1 843 017.00 | 1 843 017.00 |
CU Other investments | 1 479 762.00 | | 1 479 762.00 | 1 479 762.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 058 092.00 | 1 058 092.00 | | 1 058 092.00 |
DD Legal reserve (1) | 22 602.00 | 14 712.00 | | 22 602.00 |
DG Other reserves | 429 446.00 | 279 536.00 | | 429 446.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 160 409.00 | 157 801.00 | | 160 409.00 |
DK Regulated provisions | 1 156.00 | 676.00 | | 1 156.00 |
DL TOTAL (I) | 1 671 705.00 | 1 510 816.00 | | 1 671 705.00 |
DU Loans and Debts from Credit Institutions (3) | 168 673.00 | 262 891.00 | | 168 673.00 |
DV Miscellaneous Loans and Financial Debts (4) | 525.00 | 5 888.00 | | 525.00 |
DX Trade payables and related accounts | 1 416.00 | 1 425.00 | | 1 416.00 |
DY Tax and social security liabilities | 699.00 | 239.00 | | 699.00 |
EC TOTAL (IV) | 171 312.00 | 270 443.00 | | 171 312.00 |
EE Grand total (I to V) | 1 843 017.00 | 1 781 260.00 | | 1 843 017.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 814.00 | |
GF Total Operating Expenses (II) | | | 2 814.00 | |
GG - OPERATING RESULT (I - II) | | | -2 814.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 164 683.00 | |
GL Other interest and similar income | | | 4 146.00 | |
GP Total financial income (V) | | | 168 829.00 | |
GR Interest and similar expenses | | | 4 428.00 | |
GU Total financial expenses (VI) | | | 4 428.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 164 401.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 161 588.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 480.00 | 480.00 | | 480.00 |
HH Total exceptional expenses (VIII) | 480.00 | 480.00 | | 480.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -480.00 | -480.00 | | -480.00 |
HK Income tax | 699.00 | 239.00 | | 699.00 |
HL TOTAL REVENUE (I + III + V + VII) | 168 829.00 | 167 944.00 | | 168 829.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 420.00 | 10 144.00 | | 8 420.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 160 409.00 | 157 801.00 | | 160 409.00 |
| |
| 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 | 1 479 762.00 | | | 1 479 762.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 479 762.00 | |
I4 DECREASES Grand Total | | | 1 479 762.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 479 762.00 | | | 1 479 762.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 676.00 | 480.00 | | 676.00 |
7C Grand total | 676.00 | 480.00 | | 676.00 |
UJ - Exceptional | | 480.00 | | |
| |
| 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 | 525.00 | 525.00 | | 525.00 |
8B Suppliers and Related Accounts | 1 416.00 | 1 416.00 | | 1 416.00 |
VG Loans with a maturity of up to one year at origin | 65.00 | 65.00 | | 65.00 |
VH Loans with a maturity of more than one year at origin | 168 607.00 | 55 285.00 | 113 322.00 | 168 607.00 |
VK Loans repaid during the year | 94 239.00 | | | 94 239.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 272 856.00 | 272 856.00 | | 272 856.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 171 312.00 | 57 990.00 | 113 322.00 | 171 312.00 |
