| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 455 049.00 | 1 933.00 | 453 116.00 | 455 049.00 |
BZ Other receivables | 307 091.00 | | 307 091.00 | 307 091.00 |
CF Cash and cash equivalents | 1 493.00 | | 1 493.00 | 1 493.00 |
CJ TOTAL (II) | 308 584.00 | | 308 584.00 | 308 584.00 |
CO Grand total (0 to V) | 763 633.00 | 1 933.00 | 761 700.00 | 763 633.00 |
CU Other investments | 455 049.00 | 1 933.00 | 453 116.00 | 455 049.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 187 600.00 | | | 187 600.00 |
DD Legal reserve (1) | 18 760.00 | | | 18 760.00 |
DG Other reserves | 232 622.00 | | | 232 622.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 85 800.00 | | | 85 800.00 |
DK Regulated provisions | 9 194.00 | | | 9 194.00 |
DL TOTAL (I) | 533 976.00 | | | 533 976.00 |
DV Miscellaneous Loans and Financial Debts (4) | 227 088.00 | | | 227 088.00 |
DX Trade payables and related accounts | 636.00 | | | 636.00 |
DY Tax and social security liabilities | 616.00 | | | 616.00 |
EC TOTAL (IV) | 227 724.00 | | | 227 724.00 |
EE Grand total (I to V) | 761 700.00 | | | 761 700.00 |
EG Accrued income and payables due within one year | 227 724.00 | | | 227 724.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 100.00 | |
GF Total Operating Expenses (II) | | | 2 100.00 | |
GG - OPERATING RESULT (I - II) | | | -2 100.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 87 000.00 | |
GL Other interest and similar income | | | 4 426.00 | |
GP Total financial income (V) | | | 91 426.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 933.00 | |
GR Interest and similar expenses | | | 3 469.00 | |
GU Total financial expenses (VI) | | | 3 469.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 87 956.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 85 856.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 56.00 | | | 56.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -56.00 | | | -56.00 |
HK Income tax | 616.00 | | | 616.00 |
HL TOTAL REVENUE (I + III + V + VII) | 91 426.00 | | | 91 426.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 625.00 | | | 5 625.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 85 800.00 | | | 85 800.00 |
| |
| 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 | 447 081.00 | | 7 969.00 | 447 081.00 |
I3 DECREASES Total Financial Fixed Assets | | | 455 049.00 | |
I4 DECREASES Grand Total | | | 455 049.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 447 081.00 | | 7 969.00 | 447 081.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 9 138.00 | 56.00 | | 9 138.00 |
7B Total provisions for depreciation | 1 933.00 | | | 1 933.00 |
7C Grand total | 11 072.00 | 56.00 | | 11 072.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 1 933.00 | | |
UJ - Exceptional | | 56.00 | | |
| |
| 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 | 636.00 | 636.00 | | 636.00 |
8E Income Taxes | 616.00 | 616.00 | | 616.00 |
VC Group and associates | 220 091.00 | | | 220 091.00 |
VI Group and Associates | 227 088.00 | 227 088.00 | | 227 088.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 87 000.00 | | | 87 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 307 091.00 | 307 091.00 | | 307 091.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 227 724.00 | 227 724.00 | | 227 724.00 |
