| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 141 345.00 | | 5 141 345.00 | 5 141 345.00 |
BX Customers and related accounts | 4 340.00 | | 4 340.00 | 4 340.00 |
BZ Other receivables | 12 485.00 | | 12 485.00 | 12 485.00 |
CF Cash and cash equivalents | 8 353.00 | | 8 353.00 | 8 353.00 |
CJ TOTAL (II) | 25 179.00 | | 25 179.00 | 25 179.00 |
CO Grand total (0 to V) | 5 166 524.00 | | 5 166 524.00 | 5 166 524.00 |
CU Other investments | 5 141 345.00 | | 5 141 345.00 | 5 141 345.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 97 701.00 | -22 880.00 | | 97 701.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 120 210.00 | 120 581.00 | | 120 210.00 |
DK Regulated provisions | 1 906.00 | 1 156.00 | | 1 906.00 |
DL TOTAL (I) | 228 066.00 | 107 107.00 | | 228 066.00 |
DX Trade payables and related accounts | 11 096.00 | 9 416.00 | | 11 096.00 |
DY Tax and social security liabilities | 361.00 | | | 361.00 |
EA Other liabilities | 4 927 000.00 | 4 790 000.00 | | 4 927 000.00 |
EC TOTAL (IV) | 4 938 457.00 | 4 799 416.00 | | 4 938 457.00 |
EE Grand total (I to V) | 5 166 524.00 | 4 906 522.00 | | 5 166 524.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 18 710.00 | |
FX Taxes, duties, and similar payments | | | 796.00 | |
GE Other Expenses | | | -11.00 | |
GF Total Operating Expenses (II) | | | 19 494.00 | |
GG - OPERATING RESULT (I - II) | | | -19 494.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 165 000.00 | |
GP Total financial income (V) | | | 165 000.00 | |
GR Interest and similar expenses | | | 24 667.00 | |
GU Total financial expenses (VI) | | | 24 667.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 140 333.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 120 839.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 327.00 | 492.00 | | 2 327.00 |
HD Total exceptional income (VII) | 2 327.00 | 492.00 | | 2 327.00 |
HF Exceptional expenses on capital transactions | 2 210.00 | 16.00 | | 2 210.00 |
HG Exceptional depreciation and provisions | 750.00 | 750.00 | | 750.00 |
HH Total exceptional expenses (VIII) | 2 960.00 | 766.00 | | 2 960.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -632.00 | -274.00 | | -632.00 |
HK Income tax | -3.00 | | | -3.00 |
HL TOTAL REVENUE (I + III + V + VII) | 167 327.00 | 165 492.00 | | 167 327.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 118.00 | 44 911.00 | | 47 118.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 120 210.00 | 120 581.00 | | 120 210.00 |
| |
| 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 | 4 891 345.00 | | | 4 891 345.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 141 345.00 | |
I4 DECREASES Grand Total | | | 5 141 345.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 891 345.00 | | | 4 891 345.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 4 938 457.00 | 4 938 457.00 | | 4 938 457.00 |
7B Total provisions for depreciation | 1 200.00 | | | 1 200.00 |
| |
| 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 | 11 096.00 | 11 096.00 | | 11 096.00 |
UX Other trade receivables | 4 340.00 | | | 4 340.00 |
VB VAT | 12 132.00 | | | 12 132.00 |
VC Group and associates | 3.00 | | | 3.00 |
VI Group and Associates | 4 927 000.00 | 4 927 000.00 | | 4 927 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 361.00 | 361.00 | | 361.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 349.00 | | | 349.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 825.00 | 16 825.00 | | 16 825.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 938 457.00 | 4 938 457.00 | | 4 938 457.00 |
