| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 003 000.00 | | 2 003 000.00 | 2 003 000.00 |
BZ Other receivables | 197 252.00 | | 197 252.00 | 197 252.00 |
CF Cash and cash equivalents | 470 223.00 | | 470 223.00 | 470 223.00 |
CJ TOTAL (II) | 667 475.00 | | 667 475.00 | 667 475.00 |
CO Grand total (0 to V) | 2 670 475.00 | | 2 670 475.00 | 2 670 475.00 |
CU Other investments | 2 003 000.00 | | 2 003 000.00 | 2 003 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 201 000.00 | | | 1 201 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 658 738.00 | | | 658 738.00 |
DK Regulated provisions | 538.00 | | | 538.00 |
DL TOTAL (I) | 1 860 277.00 | | | 1 860 277.00 |
DV Miscellaneous Loans and Financial Debts (4) | 499 000.00 | | | 499 000.00 |
DX Trade payables and related accounts | 6 713.00 | | | 6 713.00 |
DY Tax and social security liabilities | 4 486.00 | | | 4 486.00 |
EA Other liabilities | 300 000.00 | | | 300 000.00 |
EC TOTAL (IV) | 810 199.00 | | | 810 199.00 |
EE Grand total (I to V) | 2 670 475.00 | | | 2 670 475.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 778.00 | |
GF Total Operating Expenses (II) | | | 3 778.00 | |
GG - OPERATING RESULT (I - II) | | | -3 778.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 666 650.00 | |
GL Other interest and similar income | | | 890.00 | |
GP Total financial income (V) | | | 667 540.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 667 540.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 663 763.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 538.00 | | | 538.00 |
HH Total exceptional expenses (VIII) | 538.00 | | | 538.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -538.00 | | | -538.00 |
HK Income tax | 4 486.00 | | | 4 486.00 |
HL TOTAL REVENUE (I + III + V + VII) | 667 540.00 | | | 667 540.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 802.00 | | | 8 802.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 658 738.00 | | | 658 738.00 |
| |
| 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 | | | 2 003 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 2 003 000.00 | |
I4 DECREASES Grand Total | | | 2 003 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 003 000.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 538.00 | | |
7C Grand total | | 538.00 | | |
UJ - Exceptional | | 538.00 | | |
| |
| 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 | 6 713.00 | 6 713.00 | | 6 713.00 |
8E Income Taxes | 4 486.00 | 4 486.00 | | 4 486.00 |
8K Other liabilities (including liabilities related to repo transactions) | 300 000.00 | | 300 000.00 | 300 000.00 |
VC Group and associates | 167 552.00 | | | 167 552.00 |
VI Group and Associates | 499 000.00 | 499 000.00 | | 499 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 29 700.00 | | | 29 700.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 197 252.00 | 197 252.00 | | 197 252.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 810 199.00 | 510 199.00 | 300 000.00 | 810 199.00 |
