| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 237 281.00 | | 237 281.00 | 237 281.00 |
CF Cash and cash equivalents | 3 600.00 | | 3 600.00 | 3 600.00 |
CJ TOTAL (II) | 3 600.00 | | 3 600.00 | 3 600.00 |
CO Grand total (0 to V) | 240 880.00 | | 240 880.00 | 240 880.00 |
CS Evaluated investments - equity method | 237 281.00 | | 237 281.00 | 237 281.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 162 787.00 | 163 064.00 | | 162 787.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 535.00 | 38 723.00 | | 45 535.00 |
DK Regulated provisions | 75.00 | 63.00 | | 75.00 |
DL TOTAL (I) | 217 198.00 | 210 650.00 | | 217 198.00 |
DU Loans and Debts from Credit Institutions (3) | | 3 509.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 22 500.00 | 25 000.00 | | 22 500.00 |
DX Trade payables and related accounts | 198.00 | 414.00 | | 198.00 |
EA Other liabilities | 984.00 | 948.00 | | 984.00 |
EC TOTAL (IV) | 23 682.00 | 29 871.00 | | 23 682.00 |
EE Grand total (I to V) | 240 880.00 | 240 521.00 | | 240 880.00 |
EG Accrued income and payables due within one year | 23 682.00 | 29 871.00 | | 23 682.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 48 282.00 | |
FJ Net sales | | | 48 282.00 | |
FR Total operating income (I) | | | 48 282.00 | |
FW Other purchases and external expenses | | | 2 601.00 | |
FX Taxes, duties, and similar payments | | | 93.00 | |
GF Total Operating Expenses (II) | | | 2 694.00 | |
GG - OPERATING RESULT (I - II) | | | 45 588.00 | |
GR Interest and similar expenses | | | 40.00 | |
GU Total financial expenses (VI) | | | 40.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -40.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 548.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 15.00 | | |
HH Total exceptional expenses (VIII) | | 15.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -15.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 48 282.00 | 41 564.00 | | 48 282.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 747.00 | 2 841.00 | | 2 747.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 45 535.00 | 38 723.00 | | 45 535.00 |
| |
| 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 | 237 281.00 | | | 237 281.00 |
I3 DECREASES Total Financial Fixed Assets | | | 237 281.00 | |
I4 DECREASES Grand Total | | | 237 281.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 237 281.00 | | | 237 281.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 63.00 | 12.00 | | 63.00 |
7C Grand total | 63.00 | 12.00 | | 63.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UJ - Exceptional | | 12.00 | | |
| |
| 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 | 198.00 | 198.00 | | 198.00 |
8K Other liabilities (including liabilities related to repo transactions) | 984.00 | 984.00 | | 984.00 |
VI Group and Associates | 22 500.00 | 22 500.00 | | 22 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 682.00 | 23 682.00 | | 23 682.00 |
