| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 484 822.00 | | 484 822.00 | 484 822.00 |
BZ Other receivables | 105 834.00 | | 105 834.00 | 105 834.00 |
CF Cash and cash equivalents | 205.00 | | 205.00 | 205.00 |
CJ TOTAL (II) | 106 039.00 | | 106 039.00 | 106 039.00 |
CO Grand total (0 to V) | 590 861.00 | | 590 861.00 | 590 861.00 |
CU Other investments | 484 822.00 | | 484 822.00 | 484 822.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 238 340.00 | 238 340.00 | | 238 340.00 |
DD Legal reserve (1) | 5 900.00 | 3 057.00 | | 5 900.00 |
DG Other reserves | 112 098.00 | 58 088.00 | | 112 098.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 525.00 | 56 853.00 | | 72 525.00 |
DK Regulated provisions | 2 151.00 | 1 571.00 | | 2 151.00 |
DL TOTAL (I) | 431 014.00 | 357 909.00 | | 431 014.00 |
DV Miscellaneous Loans and Financial Debts (4) | 154 695.00 | 184 909.00 | | 154 695.00 |
DX Trade payables and related accounts | 1 250.00 | 580.00 | | 1 250.00 |
DY Tax and social security liabilities | 3 902.00 | | | 3 902.00 |
EC TOTAL (IV) | 159 847.00 | 185 489.00 | | 159 847.00 |
EE Grand total (I to V) | 590 861.00 | 543 398.00 | | 590 861.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 144.00 | |
FX Taxes, duties, and similar payments | | | 128.00 | |
GF Total Operating Expenses (II) | | | 2 272.00 | |
GG - OPERATING RESULT (I - II) | | | -2 272.00 | |
GH Attributed profit or transferred loss (III) | | | 66 724.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 19 956.00 | |
GP Total financial income (V) | | | 19 956.00 | |
GR Interest and similar expenses | | | 3 113.00 | |
GU Total financial expenses (VI) | | | 3 113.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 843.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 81 295.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 655.00 | | |
HD Total exceptional income (VII) | | 655.00 | | |
HG Exceptional depreciation and provisions | 580.00 | 580.00 | | 580.00 |
HH Total exceptional expenses (VIII) | 580.00 | 580.00 | | 580.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -580.00 | 75.00 | | -580.00 |
HK Income tax | 8 190.00 | 4 288.00 | | 8 190.00 |
HL TOTAL REVENUE (I + III + V + VII) | 86 680.00 | 67 156.00 | | 86 680.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 154.00 | 10 303.00 | | 14 154.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 72 525.00 | 56 853.00 | | 72 525.00 |
| |
| 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 | 484 822.00 | | | 484 822.00 |
I3 DECREASES Total Financial Fixed Assets | | | 484 822.00 | |
I4 DECREASES Grand Total | | | 484 822.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 484 822.00 | | | 484 822.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 571.00 | 580.00 | | 1 571.00 |
7C Grand total | 1 571.00 | 580.00 | | 1 571.00 |
UJ - Exceptional | | 580.00 | | |
| |
| 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 | 1 250.00 | 1 250.00 | | 1 250.00 |
8E Income Taxes | 3 902.00 | 3 902.00 | | 3 902.00 |
VC Group and associates | 19 956.00 | | | 19 956.00 |
VI Group and Associates | 154 695.00 | 154 695.00 | | 154 695.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 85 879.00 | | | 85 879.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 105 834.00 | 105 834.00 | | 105 834.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 159 847.00 | 159 847.00 | | 159 847.00 |
