| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 815 775.00 | | 815 775.00 | 815 775.00 |
BZ Other receivables | 116 225.00 | | 116 225.00 | 116 225.00 |
CF Cash and cash equivalents | 8 056.00 | | 8 056.00 | 8 056.00 |
CJ TOTAL (II) | 124 281.00 | | 124 281.00 | 124 281.00 |
CO Grand total (0 to V) | 940 056.00 | | 940 056.00 | 940 056.00 |
CU Other investments | 815 775.00 | | 815 775.00 | 815 775.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 471 200.00 | 471 200.00 | | 471 200.00 |
DD Legal reserve (1) | 3 697.00 | 2 279.00 | | 3 697.00 |
DG Other reserves | 70 220.00 | 43 285.00 | | 70 220.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 357.00 | 28 353.00 | | 43 357.00 |
DK Regulated provisions | 20 236.00 | 18 663.00 | | 20 236.00 |
DL TOTAL (I) | 608 710.00 | 563 780.00 | | 608 710.00 |
DV Miscellaneous Loans and Financial Debts (4) | 326 981.00 | 418 249.00 | | 326 981.00 |
DY Tax and social security liabilities | 1 226.00 | 2 750.00 | | 1 226.00 |
EA Other liabilities | 3 139.00 | 2 964.00 | | 3 139.00 |
EC TOTAL (IV) | 331 346.00 | 423 963.00 | | 331 346.00 |
EE Grand total (I to V) | 940 056.00 | 987 743.00 | | 940 056.00 |
EG Accrued income and payables due within one year | 331 346.00 | 423 963.00 | | 331 346.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 3 251.00 | |
FX Taxes, duties, and similar payments | | | 798.00 | |
GF Total Operating Expenses (II) | | | 4 049.00 | |
GG - OPERATING RESULT (I - II) | | | -4 048.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 64 739.00 | |
GP Total financial income (V) | | | 64 739.00 | |
GR Interest and similar expenses | | | 3 595.00 | |
GU Total financial expenses (VI) | | | 3 595.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 61 144.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 096.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 573.00 | 4 055.00 | | 1 573.00 |
HH Total exceptional expenses (VIII) | 1 573.00 | 4 055.00 | | 1 573.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 573.00 | -4 055.00 | | -1 573.00 |
HK Income tax | 12 166.00 | 10 938.00 | | 12 166.00 |
HL TOTAL REVENUE (I + III + V + VII) | 64 740.00 | 48 668.00 | | 64 740.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 383.00 | 20 315.00 | | 21 383.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 357.00 | 28 353.00 | | 43 357.00 |
| |
| 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 | 815 775.00 | | | 815 775.00 |
I3 DECREASES Total Financial Fixed Assets | | | 815 775.00 | |
I4 DECREASES Grand Total | | | 815 775.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 815 775.00 | | | 815 775.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 18 663.00 | 1 573.00 | | 18 663.00 |
7C Grand total | 18 663.00 | 1 573.00 | | 18 663.00 |
UJ - Exceptional | | 1 573.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 1 226.00 | 1 226.00 | | 1 226.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 139.00 | 3 139.00 | | 3 139.00 |
VC Group and associates | 116 225.00 | | | 116 225.00 |
VI Group and Associates | 326 981.00 | 326 981.00 | | 326 981.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 116 225.00 | 116 225.00 | | 116 225.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 331 346.00 | 331 346.00 | | 331 346.00 |
