| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 248 975.00 | | 248 975.00 | 248 975.00 |
CF Cash and cash equivalents | 56.00 | | 56.00 | 56.00 |
CJ TOTAL (II) | 56.00 | | 56.00 | 56.00 |
CO Grand total (0 to V) | 249 031.00 | | 249 031.00 | 249 031.00 |
CU Other investments | 248 975.00 | | 248 975.00 | 248 975.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DD Legal reserve (1) | 50.00 | 50.00 | | 50.00 |
DG Other reserves | 69 187.00 | 42 115.00 | | 69 187.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 122.00 | 27 072.00 | | 31 122.00 |
DK Regulated provisions | 6 787.00 | 5 292.00 | | 6 787.00 |
DL TOTAL (I) | 107 646.00 | 75 028.00 | | 107 646.00 |
DU Loans and Debts from Credit Institutions (3) | 93 573.00 | 122 802.00 | | 93 573.00 |
DV Miscellaneous Loans and Financial Debts (4) | 46 863.00 | 48 282.00 | | 46 863.00 |
DX Trade payables and related accounts | 950.00 | 1 726.00 | | 950.00 |
EC TOTAL (IV) | 141 386.00 | 172 810.00 | | 141 386.00 |
EE Grand total (I to V) | 249 031.00 | 247 839.00 | | 249 031.00 |
EG Accrued income and payables due within one year | 141 386.00 | 172 810.00 | | 141 386.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 790.00 | |
FX Taxes, duties, and similar payments | | | 45.00 | |
GF Total Operating Expenses (II) | | | 2 835.00 | |
GG - OPERATING RESULT (I - II) | | | -2 835.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 39 300.00 | |
GP Total financial income (V) | | | 39 300.00 | |
GR Interest and similar expenses | | | 3 848.00 | |
GU Total financial expenses (VI) | | | 3 848.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 35 452.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 617.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 495.00 | 1 495.00 | | 1 495.00 |
HH Total exceptional expenses (VIII) | 1 495.00 | 1 495.00 | | 1 495.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 495.00 | -1 495.00 | | -1 495.00 |
HL TOTAL REVENUE (I + III + V + VII) | 39 300.00 | 35 000.00 | | 39 300.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 178.00 | 7 928.00 | | 8 178.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 122.00 | 27 072.00 | | 31 122.00 |
| |
| 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 | 247 475.00 | | 1 500.00 | 247 475.00 |
I3 DECREASES Total Financial Fixed Assets | | | 248 975.00 | |
I4 DECREASES Grand Total | | | 248 975.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 247 475.00 | | 1 500.00 | 247 475.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 292.00 | 1 495.00 | | 5 292.00 |
7C Grand total | 5 292.00 | 1 495.00 | | 5 292.00 |
UJ - Exceptional | | 1 495.00 | | |
| |
| 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 | 950.00 | 950.00 | | 950.00 |
VH Loans with a maturity of more than one year at origin | 93 573.00 | 93 573.00 | | 93 573.00 |
VI Group and Associates | 46 863.00 | 46 863.00 | | 46 863.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 141 386.00 | 141 386.00 | | 141 386.00 |
