| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 443 513.00 | 418 538.00 | 1 024 975.00 | 1 443 513.00 |
BZ Other receivables | 96 008.00 | | 96 008.00 | 96 008.00 |
CF Cash and cash equivalents | 1 413.00 | | 1 413.00 | 1 413.00 |
CJ TOTAL (II) | 97 420.00 | | 97 420.00 | 97 420.00 |
CO Grand total (0 to V) | 1 540 933.00 | 418 538.00 | 1 122 395.00 | 1 540 933.00 |
CU Other investments | 1 443 513.00 | 418 538.00 | 1 024 975.00 | 1 443 513.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 142 811.00 | 142 811.00 | | 142 811.00 |
DH Retained earnings | -12 010.00 | -44 176.00 | | -12 010.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 87 397.00 | 32 166.00 | | 87 397.00 |
DK Regulated provisions | 73 023.00 | 73 023.00 | | 73 023.00 |
DL TOTAL (I) | 292 321.00 | 204 924.00 | | 292 321.00 |
DU Loans and Debts from Credit Institutions (3) | 2 212.00 | 1 027 405.00 | | 2 212.00 |
DV Miscellaneous Loans and Financial Debts (4) | 808 939.00 | 327 308.00 | | 808 939.00 |
DX Trade payables and related accounts | 5 760.00 | 13 914.00 | | 5 760.00 |
DY Tax and social security liabilities | 13 163.00 | | | 13 163.00 |
EC TOTAL (IV) | 830 074.00 | 1 368 627.00 | | 830 074.00 |
EE Grand total (I to V) | 1 122 395.00 | 1 573 551.00 | | 1 122 395.00 |
EG Accrued income and payables due within one year | 830 074.00 | 447 652.00 | | 830 074.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 022.00 | |
GF Total Operating Expenses (II) | | | 4 022.00 | |
GG - OPERATING RESULT (I - II) | | | -4 022.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 203 395.00 | |
GP Total financial income (V) | | | 203 895.00 | |
GQ Financial allocations to depreciation and provisions | | | 73 320.00 | |
GR Interest and similar expenses | | | 14 790.00 | |
GU Total financial expenses (VI) | | | 93 610.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 110 285.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 106 263.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 257.00 | 393 385.00 | | 257.00 |
HB Exceptional income from capital transactions | | 1.00 | | |
HD Total exceptional income (VII) | 257.00 | 393 386.00 | | 257.00 |
HE Exceptional expenses on management operations | 600.00 | | | 600.00 |
HF Exceptional expenses on capital transactions | | 1.00 | | |
HG Exceptional depreciation and provisions | | 7 112.00 | | |
HH Total exceptional expenses (VIII) | 600.00 | 7 113.00 | | 600.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -343.00 | 386 273.00 | | -343.00 |
HK Income tax | 18 523.00 | | | 18 523.00 |
HL TOTAL REVENUE (I + III + V + VII) | 204 152.00 | 428 559.00 | | 204 152.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 116 755.00 | 396 394.00 | | 116 755.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 87 397.00 | 32 166.00 | | 87 397.00 |
| |
| 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 | 1 443 513.00 | | | 1 443 513.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 443 513.00 | |
I4 DECREASES Grand Total | | | 1 443 513.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 443 513.00 | | | 1 443 513.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 73 023.00 | | | 73 023.00 |
7B Total provisions for depreciation | 339 718.00 | 78 820.00 | | 339 718.00 |
7C Grand total | 412 741.00 | 78 820.00 | | 412 741.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 78 820.00 | | |
| |
| 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 | 5 760.00 | 5 760.00 | | 5 760.00 |
8E Income Taxes | 13 163.00 | 13 163.00 | | 13 163.00 |
VC Group and associates | 95 008.00 | | | 95 008.00 |
VG Loans with a maturity of up to one year at origin | 105.00 | 106.00 | | 105.00 |
VH Loans with a maturity of more than one year at origin | 2 106.00 | 2 106.00 | | 2 106.00 |
VI Group and Associates | 808 939.00 | 808 939.00 | | 808 939.00 |
VK Loans repaid during the year | 1 009 710.00 | | | 1 009 710.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 95 008.00 | 96 008.00 | | 95 008.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 830 074.00 | 830 074.00 | | 830 074.00 |
