| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 437 643.00 | 344 649.00 | 92 994.00 | 437 643.00 |
BZ Other receivables | 800 979.00 | | 800 979.00 | 800 979.00 |
CD Marketable securities | 13 000.00 | | 13 000.00 | 13 000.00 |
CF Cash and cash equivalents | 1 874.00 | | 1 874.00 | 1 874.00 |
CH Prepaid expenses | 180.00 | | 180.00 | 180.00 |
CJ TOTAL (II) | 816 033.00 | | 816 033.00 | 816 033.00 |
CO Grand total (0 to V) | 1 253 675.00 | 344 649.00 | 909 026.00 | 1 253 675.00 |
CU Other investments | 437 643.00 | 344 649.00 | 92 994.00 | 437 643.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 246 000.00 | 246 000.00 | | 246 000.00 |
DD Legal reserve (1) | 24 600.00 | 24 600.00 | | 24 600.00 |
DG Other reserves | 268 383.00 | 650 047.00 | | 268 383.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 293.00 | -381 664.00 | | 4 293.00 |
DK Regulated provisions | 52 251.00 | 51 529.00 | | 52 251.00 |
DL TOTAL (I) | 595 526.00 | 590 512.00 | | 595 526.00 |
DU Loans and Debts from Credit Institutions (3) | 67 399.00 | 132 362.00 | | 67 399.00 |
DV Miscellaneous Loans and Financial Debts (4) | 244 681.00 | 131 205.00 | | 244 681.00 |
DX Trade payables and related accounts | 1 420.00 | 1 410.00 | | 1 420.00 |
EC TOTAL (IV) | 313 500.00 | 264 978.00 | | 313 500.00 |
EE Grand total (I to V) | 909 026.00 | 855 490.00 | | 909 026.00 |
EG Accrued income and payables due within one year | 311 772.00 | 199 918.00 | | 311 772.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 411.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 411.00 | |
GG - OPERATING RESULT (I - II) | | | -2 411.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 13 147.00 | |
GL Other interest and similar income | | | 558.00 | |
GP Total financial income (V) | | | 13 705.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 6 280.00 | |
GU Total financial expenses (VI) | | | 6 280.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 425.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 014.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 2 000.00 | | |
HD Total exceptional income (VII) | | 2 000.00 | | |
HF Exceptional expenses on capital transactions | | 2 000.00 | | |
HG Exceptional depreciation and provisions | 722.00 | 722.00 | | 722.00 |
HH Total exceptional expenses (VIII) | 722.00 | 2 722.00 | | 722.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -722.00 | -722.00 | | -722.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 705.00 | 3 750.00 | | 13 705.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 412.00 | 385 414.00 | | 9 412.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 293.00 | -381 664.00 | | 4 293.00 |
| |
| 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 | 437 643.00 | | | 437 643.00 |
I3 DECREASES Total Financial Fixed Assets | | | 437 643.00 | |
I4 DECREASES Grand Total | | | 437 643.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 437 643.00 | | | 437 643.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 51 529.00 | 722.00 | | 51 529.00 |
7B Total provisions for depreciation | 344 649.00 | | | 344 649.00 |
7C Grand total | 396 178.00 | 722.00 | | 396 178.00 |
9U on fixed assets – equity investments | | | | |
UJ - Exceptional | | 722.00 | | |
| |
| 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 | 1 420.00 | 1 420.00 | | 1 420.00 |
VC Group and associates | 787 618.00 | | | 787 618.00 |
VG Loans with a maturity of up to one year at origin | 2 339.00 | 2 339.00 | | 2 339.00 |
VH Loans with a maturity of more than one year at origin | 65 060.00 | 63 331.00 | 1 729.00 | 65 060.00 |
VI Group and Associates | 244 681.00 | 244 681.00 | | 244 681.00 |
VK Loans repaid during the year | 61 848.00 | | | 61 848.00 |
VM Income taxes | 13 361.00 | | | 13 361.00 |
VS Prepaid expenses | 180.00 | | | 180.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 801 159.00 | 801 159.00 | | 801 159.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 313 500.00 | 311 772.00 | 1 729.00 | 313 500.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 6.00 | 7.00 | | 6.00 |
