| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 511 791.00 | | 511 791.00 | 511 791.00 |
BZ Other receivables | 193 150.00 | | 193 150.00 | 193 150.00 |
CF Cash and cash equivalents | 9 407.00 | | 9 407.00 | 9 407.00 |
CJ TOTAL (II) | 202 557.00 | | 202 557.00 | 202 557.00 |
CO Grand total (0 to V) | 714 348.00 | | 714 348.00 | 714 348.00 |
CU Other investments | 511 791.00 | | 511 791.00 | 511 791.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 359 185.00 | 295 218.00 | | 359 185.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 66 835.00 | 63 967.00 | | 66 835.00 |
DK Regulated provisions | 10 801.00 | 10 751.00 | | 10 801.00 |
DL TOTAL (I) | 546 821.00 | 479 936.00 | | 546 821.00 |
DU Loans and Debts from Credit Institutions (3) | 154 365.00 | 200 385.00 | | 154 365.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 796.00 | 9 796.00 | | 9 796.00 |
DX Trade payables and related accounts | 2 700.00 | 1 900.00 | | 2 700.00 |
DY Tax and social security liabilities | | 8.00 | | |
EA Other liabilities | 666.00 | 434.00 | | 666.00 |
EC TOTAL (IV) | 167 527.00 | 212 523.00 | | 167 527.00 |
EE Grand total (I to V) | 714 348.00 | 692 459.00 | | 714 348.00 |
EG Accrued income and payables due within one year | 162 463.00 | 58 784.00 | | 162 463.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 557.00 | |
FX Taxes, duties, and similar payments | | | 327.00 | |
FZ Social Security Contributions | | | 970.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 5 854.00 | |
GG - OPERATING RESULT (I - II) | | | -5 854.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 75 900.00 | |
GL Other interest and similar income | | | 281.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | 76 181.00 | |
GR Interest and similar expenses | | | 3 442.00 | |
GU Total financial expenses (VI) | | | 3 442.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 72 739.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 66 885.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 970.00 | 950.00 | | 970.00 |
HG Exceptional depreciation and provisions | 50.00 | 2 150.00 | | 50.00 |
HH Total exceptional expenses (VIII) | 50.00 | 2 150.00 | | 50.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -50.00 | -2 150.00 | | -50.00 |
HL TOTAL REVENUE (I + III + V + VII) | 76 181.00 | 76 183.00 | | 76 181.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 346.00 | 12 216.00 | | 9 346.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 66 835.00 | 63 967.00 | | 66 835.00 |
| |
| 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 | 511 791.00 | | | 511 791.00 |
I3 DECREASES Total Financial Fixed Assets | | | 511 791.00 | |
I4 DECREASES Grand Total | | | 511 791.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 511 791.00 | | | 511 791.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 10 751.00 | 50.00 | | 10 751.00 |
7C Grand total | 10 751.00 | 50.00 | | 10 751.00 |
UJ - Exceptional | | 50.00 | | |
| |
| 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 | 2 700.00 | 2 700.00 | | 2 700.00 |
8K Other liabilities (including liabilities related to repo transactions) | 666.00 | 666.00 | | 666.00 |
VC Group and associates | 192 962.00 | | | 192 962.00 |
VG Loans with a maturity of up to one year at origin | 99.00 | 99.00 | | 99.00 |
VH Loans with a maturity of more than one year at origin | 154 267.00 | 149 202.00 | 5 065.00 | 154 267.00 |
VI Group and Associates | 9 796.00 | 9 796.00 | | 9 796.00 |
VK Loans repaid during the year | 46 020.00 | | | 46 020.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 188.00 | | | 188.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 193 150.00 | 193 150.00 | | 193 150.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 167 528.00 | 162 463.00 | 5 065.00 | 167 528.00 |
