| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 267 806.00 | | 267 806.00 | 267 806.00 |
BZ Other receivables | 16 648.00 | | 16 648.00 | 16 648.00 |
CF Cash and cash equivalents | 34.00 | | 34.00 | 34.00 |
CJ TOTAL (II) | 16 682.00 | | 16 682.00 | 16 682.00 |
CO Grand total (0 to V) | 284 488.00 | | 284 488.00 | 284 488.00 |
CU Other investments | 267 806.00 | | 267 806.00 | 267 806.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 130 000.00 | | | 130 000.00 |
DH Retained earnings | -12 634.00 | | | -12 634.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 333.00 | | | 18 333.00 |
DK Regulated provisions | 2 770.00 | | | 2 770.00 |
DL TOTAL (I) | 138 469.00 | | | 138 469.00 |
DU Loans and Debts from Credit Institutions (3) | 114 482.00 | | | 114 482.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 764.00 | | | 30 764.00 |
DX Trade payables and related accounts | 772.00 | | | 772.00 |
EC TOTAL (IV) | 146 019.00 | | | 146 019.00 |
EE Grand total (I to V) | 284 488.00 | | | 284 488.00 |
EG Accrued income and payables due within one year | 51 119.00 | | | 51 119.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 462.00 | |
GF Total Operating Expenses (II) | | | 1 462.00 | |
GG - OPERATING RESULT (I - II) | | | -1 462.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 24 000.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 24 001.00 | |
GR Interest and similar expenses | | | 3 612.00 | |
GU Total financial expenses (VI) | | | 3 612.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 389.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 926.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 551.00 | | | 1 551.00 |
HH Total exceptional expenses (VIII) | 1 551.00 | | | 1 551.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 551.00 | | | -1 551.00 |
HK Income tax | -958.00 | | | -958.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 001.00 | | | 24 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 667.00 | | | 5 667.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 333.00 | | | 18 333.00 |
| |
| 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 | 267 806.00 | | | 267 806.00 |
I3 DECREASES Total Financial Fixed Assets | | | 267 806.00 | |
I4 DECREASES Grand Total | | | 267 806.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 267 806.00 | | | 267 806.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 219.00 | 1 551.00 | | 1 219.00 |
7C Grand total | 1 219.00 | 1 551.00 | | 1 219.00 |
UJ - Exceptional | | 1 551.00 | | |
| |
| 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 | 772.00 | 772.00 | | 772.00 |
VH Loans with a maturity of more than one year at origin | 114 482.00 | 19 583.00 | 75 502.00 | 114 482.00 |
VI Group and Associates | 30 764.00 | 30 764.00 | | 30 764.00 |
VK Loans repaid during the year | 17 355.00 | | | 17 355.00 |
VM Income taxes | 16 648.00 | | | 16 648.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 648.00 | 16 648.00 | | 16 648.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 146 019.00 | 51 119.00 | 75 502.00 | 146 019.00 |
