| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 026 150.00 | | 1 026 150.00 | 1 026 150.00 |
BZ Other receivables | 194 173.00 | | 194 173.00 | 194 173.00 |
CF Cash and cash equivalents | 7 071.00 | | 7 071.00 | 7 071.00 |
CJ TOTAL (II) | 201 244.00 | | 201 244.00 | 201 244.00 |
CO Grand total (0 to V) | 1 227 394.00 | | 1 227 394.00 | 1 227 394.00 |
CU Other investments | 1 026 150.00 | | 1 026 150.00 | 1 026 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 411 000.00 | | | 411 000.00 |
DD Legal reserve (1) | 7 812.00 | | | 7 812.00 |
DG Other reserves | 148 431.00 | | | 148 431.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 91 547.00 | | | 91 547.00 |
DK Regulated provisions | 4 380.00 | | | 4 380.00 |
DL TOTAL (I) | 663 171.00 | | | 663 171.00 |
DU Loans and Debts from Credit Institutions (3) | 167 883.00 | | | 167 883.00 |
DV Miscellaneous Loans and Financial Debts (4) | 393 800.00 | | | 393 800.00 |
DX Trade payables and related accounts | 2 100.00 | | | 2 100.00 |
DY Tax and social security liabilities | 439.00 | | | 439.00 |
EC TOTAL (IV) | 564 222.00 | | | 564 222.00 |
EE Grand total (I to V) | 1 227 394.00 | | | 1 227 394.00 |
EG Accrued income and payables due within one year | 396 339.00 | | | 396 339.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 530.00 | |
GF Total Operating Expenses (II) | | | 2 530.00 | |
GG - OPERATING RESULT (I - II) | | | -2 530.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 011.00 | |
GP Total financial income (V) | | | 100 011.00 | |
GR Interest and similar expenses | | | 3 101.00 | |
GU Total financial expenses (VI) | | | 3 101.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 96 910.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 94 379.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 437.00 | | | 2 437.00 |
HH Total exceptional expenses (VIII) | 2 437.00 | | | 2 437.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 437.00 | | | -2 437.00 |
HK Income tax | 395.00 | | | 395.00 |
HL TOTAL REVENUE (I + III + V + VII) | 100 011.00 | | | 100 011.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 464.00 | | | 8 464.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 91 547.00 | | | 91 547.00 |
| |
| 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 | 1 026 150.00 | | | 1 026 150.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 026 150.00 | |
I4 DECREASES Grand Total | | | 1 026 150.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 026 150.00 | | | 1 026 150.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 943.00 | 2 437.00 | | 1 943.00 |
7C Grand total | 1 943.00 | 2 437.00 | | 1 943.00 |
UJ - Exceptional | | 2 437.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 393 800.00 | 393 800.00 | | 393 800.00 |
8B Suppliers and Related Accounts | 2 100.00 | 2 100.00 | | 2 100.00 |
VH Loans with a maturity of more than one year at origin | 167 884.00 | | | 167 884.00 |
VK Loans repaid during the year | 11 712.00 | | | 11 712.00 |
VP Miscellaneous | 194 173.00 | | | 194 173.00 |
VQ Other Taxes, Duties, and Similar Debts | 439.00 | 439.00 | | 439.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 194 173.00 | 194 173.00 | | 194 173.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 564 223.00 | 396 339.00 | | 564 223.00 |
