| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 7 748.00 | | 7 748.00 | 7 748.00 |
AT Other tangible assets | 3 527.00 | 3 527.00 | | 3 527.00 |
BB Receivables related to investments | 215 000.00 | | 215 000.00 | 215 000.00 |
BJ TOTAL (I) | 234 205.00 | 3 527.00 | 230 678.00 | 234 205.00 |
BZ Other receivables | 15 000.00 | | 15 000.00 | 15 000.00 |
CD Marketable securities | 20 129.00 | | 20 129.00 | 20 129.00 |
CF Cash and cash equivalents | 1 666.00 | | 1 666.00 | 1 666.00 |
CH Prepaid expenses | 90.00 | | 90.00 | 90.00 |
CJ TOTAL (II) | 36 886.00 | | 36 886.00 | 36 886.00 |
CO Grand total (0 to V) | 271 092.00 | 3 527.00 | 267 565.00 | 271 092.00 |
CU Other investments | 7 930.00 | | 7 930.00 | 7 930.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 980.00 | 60 980.00 | | 60 980.00 |
DD Legal reserve (1) | 6 097.00 | 6 097.00 | | 6 097.00 |
DG Other reserves | 52 696.00 | 52 696.00 | | 52 696.00 |
DH Retained earnings | 132 913.00 | 136 478.00 | | 132 913.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 806.00 | -3 565.00 | | 11 806.00 |
DL TOTAL (I) | 264 494.00 | 252 688.00 | | 264 494.00 |
EA Other liabilities | 3 070.00 | 3 033.00 | | 3 070.00 |
EC TOTAL (IV) | 3 070.00 | 3 033.00 | | 3 070.00 |
EE Grand total (I to V) | 267 565.00 | 255 721.00 | | 267 565.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 790.00 | |
FR Total operating income (I) | | | 790.00 | |
FW Other purchases and external expenses | | | 4 341.00 | |
GF Total Operating Expenses (II) | | | 4 341.00 | |
GG - OPERATING RESULT (I - II) | | | -3 550.00 | |
GM Reversals of provisions and transfers of expenses | | | 917.00 | |
GP Total financial income (V) | | | 917.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 917.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 632.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 15 000.00 | | | 15 000.00 |
HD Total exceptional income (VII) | 15 000.00 | | | 15 000.00 |
HF Exceptional expenses on capital transactions | 560.00 | | | 560.00 |
HH Total exceptional expenses (VIII) | 560.00 | | | 560.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 14 439.00 | | | 14 439.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16 708.00 | 1 326.00 | | 16 708.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 901.00 | 4 891.00 | | 4 901.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 806.00 | -3 565.00 | | 11 806.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 917.00 | | 917.00 | 917.00 |
7B Total provisions for depreciation | 917.00 | | 917.00 | 917.00 |
7C Grand total | 917.00 | | 917.00 | 917.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 3 071.00 | 3 071.00 | | 3 071.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 230 091.00 | 15 091.00 | 215 000.00 | 230 091.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 071.00 | 3 071.00 | | 3 071.00 |
