| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 661.00 | 661.00 | | 661.00 |
BJ TOTAL (I) | 654 465.00 | 26 415.00 | 628 050.00 | 654 465.00 |
BZ Other receivables | 42 018.00 | | 42 018.00 | 42 018.00 |
CF Cash and cash equivalents | 57 609.00 | | 57 609.00 | 57 609.00 |
CJ TOTAL (II) | 99 628.00 | | 99 628.00 | 99 628.00 |
CO Grand total (0 to V) | 754 093.00 | 26 415.00 | 727 678.00 | 754 093.00 |
CU Other investments | 653 804.00 | 25 754.00 | 628 050.00 | 653 804.00 |
| |
| 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 | 490 591.00 | 394 321.00 | | 490 591.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 97 464.00 | 96 271.00 | | 97 464.00 |
DL TOTAL (I) | 596 856.00 | 499 391.00 | | 596 856.00 |
DU Loans and Debts from Credit Institutions (3) | 97 108.00 | 150 390.00 | | 97 108.00 |
DV Miscellaneous Loans and Financial Debts (4) | 33 525.00 | 24 992.00 | | 33 525.00 |
DX Trade payables and related accounts | 170.00 | 168.00 | | 170.00 |
DY Tax and social security liabilities | | 5 701.00 | | |
EA Other liabilities | 19.00 | 19.00 | | 19.00 |
EC TOTAL (IV) | 130 822.00 | 181 271.00 | | 130 822.00 |
EE Grand total (I to V) | 727 678.00 | 680 662.00 | | 727 678.00 |
EG Accrued income and payables due within one year | 88 605.00 | 84 195.00 | | 88 605.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 080.00 | |
GF Total Operating Expenses (II) | | | 4 080.00 | |
GG - OPERATING RESULT (I - II) | | | -4 080.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GL Other interest and similar income | | | 252.00 | |
GP Total financial income (V) | | | 100 252.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 720.00 | |
GR Interest and similar expenses | | | 3 835.00 | |
GU Total financial expenses (VI) | | | 6 554.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 93 697.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 89 617.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -7 847.00 | -11 848.00 | | -7 847.00 |
HL TOTAL REVENUE (I + III + V + VII) | 100 252.00 | 100 074.00 | | 100 252.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 788.00 | 3 803.00 | | 2 788.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 97 464.00 | 96 271.00 | | 97 464.00 |
| |
| 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 | 654 465.00 | | | 654 465.00 |
I3 DECREASES Total Financial Fixed Assets | | | 653 804.00 | |
I4 DECREASES Grand Total | | | 654 465.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 661.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 661.00 | | | 661.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 653 804.00 | | | 653 804.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 696.00 | 2 720.00 | | 23 696.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 696.00 | 2 720.00 | | 23 696.00 |
| |
| 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 | 170.00 | 170.00 | | 170.00 |
8K Other liabilities (including liabilities related to repo transactions) | 19.00 | 19.00 | | 19.00 |
VC Group and associates | 1 118.00 | | | 1 118.00 |
VG Loans with a maturity of up to one year at origin | 32.00 | 32.00 | | 32.00 |
VH Loans with a maturity of more than one year at origin | 97 076.00 | 54 858.00 | 42 218.00 | 97 076.00 |
VI Group and Associates | 33 525.00 | 33 525.00 | | 33 525.00 |
VK Loans repaid during the year | 53 265.00 | | | 53 265.00 |
VM Income taxes | 40 900.00 | | | 40 900.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 018.00 | 42 018.00 | | 42 018.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 130 822.00 | 88 605.00 | 42 218.00 | 130 822.00 |
