| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 712 730.00 | | 712 730.00 | 712 730.00 |
BZ Other receivables | 38 217.00 | | 38 217.00 | 38 217.00 |
CF Cash and cash equivalents | 89 137.00 | | 89 137.00 | 89 137.00 |
CJ TOTAL (II) | 127 354.00 | | 127 354.00 | 127 354.00 |
CO Grand total (0 to V) | 840 084.00 | | 840 084.00 | 840 084.00 |
CU Other investments | 712 730.00 | | 712 730.00 | 712 730.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 364 100.00 | 364 100.00 | | 364 100.00 |
DD Legal reserve (1) | 4 195.00 | | | 4 195.00 |
DG Other reserves | 79 708.00 | | | 79 708.00 |
DH Retained earnings | | -10 259.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 103 271.00 | 94 162.00 | | 103 271.00 |
DK Regulated provisions | 6 301.00 | 3 755.00 | | 6 301.00 |
DL TOTAL (I) | 557 575.00 | 451 758.00 | | 557 575.00 |
DU Loans and Debts from Credit Institutions (3) | 254 296.00 | 303 433.00 | | 254 296.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 544.00 | 10 216.00 | | 25 544.00 |
DX Trade payables and related accounts | 2 669.00 | 1 420.00 | | 2 669.00 |
DY Tax and social security liabilities | | 171.00 | | |
EC TOTAL (IV) | 282 508.00 | 315 240.00 | | 282 508.00 |
EE Grand total (I to V) | 840 084.00 | 766 998.00 | | 840 084.00 |
EG Accrued income and payables due within one year | 79 085.00 | 60 664.00 | | 79 085.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 438.00 | |
FX Taxes, duties, and similar payments | | | 177.00 | |
GF Total Operating Expenses (II) | | | 2 615.00 | |
GG - OPERATING RESULT (I - II) | | | -2 615.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 105 000.00 | |
GP Total financial income (V) | | | 105 000.00 | |
GR Interest and similar expenses | | | 4 342.00 | |
GU Total financial expenses (VI) | | | 4 342.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 100 658.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 98 043.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 546.00 | 2 546.00 | | 2 546.00 |
HH Total exceptional expenses (VIII) | 2 546.00 | 2 546.00 | | 2 546.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 546.00 | -2 546.00 | | -2 546.00 |
HK Income tax | -7 774.00 | | | -7 774.00 |
HL TOTAL REVENUE (I + III + V + VII) | 105 000.00 | 105 000.00 | | 105 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 729.00 | 10 838.00 | | 1 729.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 103 271.00 | 94 162.00 | | 103 271.00 |
| |
| 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 | 712 730.00 | | | 712 730.00 |
I3 DECREASES Total Financial Fixed Assets | | | 712 730.00 | |
I4 DECREASES Grand Total | | | 712 730.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 712 730.00 | | | 712 730.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 755.00 | 2 546.00 | | 3 755.00 |
7C Grand total | 3 755.00 | 2 546.00 | | 3 755.00 |
UJ - Exceptional | | 2 546.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 254 296.00 | 50 873.00 | 203 423.00 | 254 296.00 |
VI Group and Associates | 25 544.00 | 25 544.00 | | 25 544.00 |
VK Loans repaid during the year | 48 857.00 | | | 48 857.00 |
VM Income taxes | 38 217.00 | | | 38 217.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 217.00 | 38 217.00 | | 38 217.00 |
VX Guaranteed Bonds | 2 669.00 | 2 669.00 | | 2 669.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 282 508.00 | 79 085.00 | 203 423.00 | 282 508.00 |
