| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 821 422.00 | | 821 422.00 | 821 422.00 |
BV Advances and down payments on orders | 54.00 | | 54.00 | 54.00 |
CF Cash and cash equivalents | 74 145.00 | | 74 145.00 | 74 145.00 |
CJ TOTAL (II) | 74 200.00 | | 74 200.00 | 74 200.00 |
CO Grand total (0 to V) | 895 622.00 | | 895 622.00 | 895 622.00 |
CU Other investments | 821 422.00 | | 821 422.00 | 821 422.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 141 000.00 | | | 141 000.00 |
DD Legal reserve (1) | 5 688.00 | | | 5 688.00 |
DG Other reserves | 108 095.00 | | | 108 095.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 90 842.00 | | | 90 842.00 |
DK Regulated provisions | 5 973.00 | | | 5 973.00 |
DL TOTAL (I) | 351 599.00 | | | 351 599.00 |
DU Loans and Debts from Credit Institutions (3) | 460 932.00 | | | 460 932.00 |
DV Miscellaneous Loans and Financial Debts (4) | 81 280.00 | | | 81 280.00 |
DX Trade payables and related accounts | 1 809.00 | | | 1 809.00 |
EC TOTAL (IV) | 544 022.00 | | | 544 022.00 |
EE Grand total (I to V) | 895 622.00 | | | 895 622.00 |
EG Accrued income and payables due within one year | 96 127.00 | | | 96 127.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 975.00 | |
GF Total Operating Expenses (II) | | | 1 975.00 | |
GG - OPERATING RESULT (I - II) | | | -1 975.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 108 900.00 | |
GP Total financial income (V) | | | 108 900.00 | |
GR Interest and similar expenses | | | 14 092.00 | |
GU Total financial expenses (VI) | | | 14 092.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 94 807.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 92 831.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 989.00 | | | 1 989.00 |
HH Total exceptional expenses (VIII) | 1 989.00 | | | 1 989.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 989.00 | | | -1 989.00 |
HL TOTAL REVENUE (I + III + V + VII) | 108 900.00 | | | 108 900.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 057.00 | | | 18 057.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 90 842.00 | | | 90 842.00 |
| |
| 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 | 821 422.00 | | | 821 422.00 |
I3 DECREASES Total Financial Fixed Assets | | | 821 422.00 | |
I4 DECREASES Grand Total | | | 821 422.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 821 422.00 | | | 821 422.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 984.00 | 1 989.00 | | 3 984.00 |
7C Grand total | 3 984.00 | 1 989.00 | | 3 984.00 |
UJ - Exceptional | | 1 989.00 | | |
| |
| 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 | 81 280.00 | 1 280.00 | 26 245.00 | 81 280.00 |
8B Suppliers and Related Accounts | 1 810.00 | 1 810.00 | | 1 810.00 |
VH Loans with a maturity of more than one year at origin | 460 933.00 | 93 038.00 | 367 895.00 | 460 933.00 |
VK Loans repaid during the year | 85 690.00 | | | 85 690.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 544 022.00 | 96 128.00 | 394 139.00 | 544 022.00 |
