| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 423 347.00 | | 423 347.00 | 423 347.00 |
BZ Other receivables | 4 110.00 | | 4 110.00 | 4 110.00 |
CF Cash and cash equivalents | 1 404.00 | | 1 404.00 | 1 404.00 |
CJ TOTAL (II) | 5 514.00 | | 5 514.00 | 5 514.00 |
CO Grand total (0 to V) | 428 862.00 | | 428 862.00 | 428 862.00 |
CU Other investments | 423 347.00 | | 423 347.00 | 423 347.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DD Legal reserve (1) | 1 347.00 | | | 1 347.00 |
DG Other reserves | 27 501.00 | | | 27 501.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 674.00 | | | 8 674.00 |
DK Regulated provisions | 66 439.00 | | | 66 439.00 |
DL TOTAL (I) | 203 963.00 | | | 203 963.00 |
DU Loans and Debts from Credit Institutions (3) | 66 347.00 | | | 66 347.00 |
DV Miscellaneous Loans and Financial Debts (4) | 157 477.00 | | | 157 477.00 |
DX Trade payables and related accounts | 1 073.00 | | | 1 073.00 |
EC TOTAL (IV) | 224 899.00 | | | 224 899.00 |
EE Grand total (I to V) | 428 862.00 | | | 428 862.00 |
EG Accrued income and payables due within one year | 194 118.00 | | | 194 118.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 773.00 | |
GF Total Operating Expenses (II) | | | 11 773.00 | |
GG - OPERATING RESULT (I - II) | | | -11 773.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 662.00 | |
GP Total financial income (V) | | | 20 662.00 | |
GR Interest and similar expenses | | | 3 914.00 | |
GU Total financial expenses (VI) | | | 3 914.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 747.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 973.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 701.00 | | | -3 701.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 662.00 | | | 20 662.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 987.00 | | | 11 987.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 674.00 | | | 8 674.00 |
| |
| 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 | 423 347.00 | | | 423 347.00 |
I3 DECREASES Total Financial Fixed Assets | | | 423 347.00 | |
I4 DECREASES Grand Total | | | 423 347.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 423 347.00 | | | 423 347.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 66 439.00 | | | 66 439.00 |
7C Grand total | 66 439.00 | | | 66 439.00 |
| |
| 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 | 1 073.00 | 1 073.00 | | 1 073.00 |
VH Loans with a maturity of more than one year at origin | 66 347.00 | 35 567.00 | 30 780.00 | 66 347.00 |
VI Group and Associates | 157 477.00 | 157 477.00 | | 157 477.00 |
VK Loans repaid during the year | 33 729.00 | | | 33 729.00 |
VM Income taxes | 4 110.00 | | | 4 110.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 110.00 | 4 110.00 | | 4 110.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 224 899.00 | 194 118.00 | 30 780.00 | 224 899.00 |
