| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 303 923.00 | | 1 303 923.00 | 1 303 923.00 |
BZ Other receivables | 127 981.00 | | 127 981.00 | 127 981.00 |
CF Cash and cash equivalents | 27 963.00 | | 27 963.00 | 27 963.00 |
CJ TOTAL (II) | 155 944.00 | | 155 944.00 | 155 944.00 |
CO Grand total (0 to V) | 1 459 867.00 | | 1 459 867.00 | 1 459 867.00 |
CU Other investments | 1 303 923.00 | | 1 303 923.00 | 1 303 923.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 988 000.00 | 988 000.00 | | 988 000.00 |
DD Legal reserve (1) | 16 400.00 | 10 300.00 | | 16 400.00 |
DG Other reserves | 81 204.00 | 44 582.00 | | 81 204.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 121 731.00 | 121 722.00 | | 121 731.00 |
DK Regulated provisions | 4 573.00 | 2 748.00 | | 4 573.00 |
DL TOTAL (I) | 1 211 907.00 | 1 167 352.00 | | 1 211 907.00 |
DU Loans and Debts from Credit Institutions (3) | 214 964.00 | 257 715.00 | | 214 964.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 204.00 | 32 449.00 | | 32 204.00 |
DX Trade payables and related accounts | 600.00 | 600.00 | | 600.00 |
DY Tax and social security liabilities | 192.00 | 191.00 | | 192.00 |
EC TOTAL (IV) | 247 960.00 | 290 955.00 | | 247 960.00 |
EE Grand total (I to V) | 1 459 867.00 | 1 458 307.00 | | 1 459 867.00 |
EG Accrued income and payables due within one year | 76 367.00 | 76 040.00 | | 76 367.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 655.00 | |
GF Total Operating Expenses (II) | | | 655.00 | |
GG - OPERATING RESULT (I - II) | | | -655.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 126 990.00 | |
GL Other interest and similar income | | | 617.00 | |
GP Total financial income (V) | | | 127 607.00 | |
GR Interest and similar expenses | | | 3 205.00 | |
GU Total financial expenses (VI) | | | 3 205.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 124 402.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 123 747.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 55.00 | | | 55.00 |
HG Exceptional depreciation and provisions | 1 825.00 | 1 825.00 | | 1 825.00 |
HH Total exceptional expenses (VIII) | 1 825.00 | 1 825.00 | | 1 825.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 825.00 | -1 825.00 | | -1 825.00 |
HK Income tax | 192.00 | 191.00 | | 192.00 |
HL TOTAL REVENUE (I + III + V + VII) | 127 607.00 | 128 163.00 | | 127 607.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 876.00 | 6 441.00 | | 5 876.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 121 731.00 | 121 722.00 | | 121 731.00 |
| |
| 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 | 1 303 923.00 | | | 1 303 923.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 303 923.00 | |
I4 DECREASES Grand Total | | | 1 303 923.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 303 923.00 | | | 1 303 923.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 748.00 | 1 825.00 | | 2 748.00 |
7C Grand total | 2 748.00 | 1 825.00 | | 2 748.00 |
UJ - Exceptional | | 1 825.00 | | |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
8E Income Taxes | 192.00 | 192.00 | | 192.00 |
VC Group and associates | 127 981.00 | | | 127 981.00 |
VH Loans with a maturity of more than one year at origin | 214 964.00 | 43 372.00 | 171 592.00 | 214 964.00 |
VI Group and Associates | 32 204.00 | 32 204.00 | | 32 204.00 |
VK Loans repaid during the year | 42 742.00 | | | 42 742.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 127 981.00 | 127 981.00 | | 127 981.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 247 960.00 | 76 368.00 | 171 592.00 | 247 960.00 |
