| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 870 304.00 | | 870 304.00 | 870 304.00 |
BZ Other receivables | 8 720.00 | | 8 720.00 | 8 720.00 |
CF Cash and cash equivalents | 78 146.00 | | 78 146.00 | 78 146.00 |
CJ TOTAL (II) | 86 866.00 | | 86 866.00 | 86 866.00 |
CO Grand total (0 to V) | 957 169.00 | | 957 169.00 | 957 169.00 |
CU Other investments | 870 304.00 | | 870 304.00 | 870 304.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 425 000.00 | 425 000.00 | | 425 000.00 |
DD Legal reserve (1) | 17 658.00 | 14 078.00 | | 17 658.00 |
DG Other reserves | 335 497.00 | 267 471.00 | | 335 497.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 969.00 | 71 606.00 | | 72 969.00 |
DK Regulated provisions | 15 814.00 | 15 814.00 | | 15 814.00 |
DL TOTAL (I) | 866 937.00 | 793 968.00 | | 866 937.00 |
DU Loans and Debts from Credit Institutions (3) | 69 118.00 | 136 229.00 | | 69 118.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 275.00 | 202 481.00 | | 17 275.00 |
DX Trade payables and related accounts | 3 780.00 | 4 180.00 | | 3 780.00 |
DY Tax and social security liabilities | 60.00 | 60.00 | | 60.00 |
EC TOTAL (IV) | 90 232.00 | 342 950.00 | | 90 232.00 |
EE Grand total (I to V) | 957 169.00 | 1 136 918.00 | | 957 169.00 |
EI Including equity loans | 17 275.00 | | | 17 275.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 663.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 5 739.00 | |
GG - OPERATING RESULT (I - II) | | | -5 739.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 79 904.00 | |
GP Total financial income (V) | | | 79 904.00 | |
GR Interest and similar expenses | | | 4 663.00 | |
GU Total financial expenses (VI) | | | 4 663.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 75 241.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 69 502.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 1 573.00 | | |
HH Total exceptional expenses (VIII) | | 1 573.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 573.00 | | |
HK Income tax | -3 467.00 | -4 148.00 | | -3 467.00 |
HL TOTAL REVENUE (I + III + V + VII) | 79 904.00 | 79 904.00 | | 79 904.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 935.00 | 8 298.00 | | 6 935.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 72 969.00 | 71 606.00 | | 72 969.00 |
| |
| 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 | 865 304.00 | | 5 000.00 | 865 304.00 |
I3 DECREASES Total Financial Fixed Assets | | | 870 304.00 | |
I4 DECREASES Grand Total | | | 870 304.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 865 304.00 | | 5 000.00 | 865 304.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 15 814.00 | | | 15 814.00 |
7C Grand total | 15 814.00 | | | 15 814.00 |
| |
| 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 | 3 780.00 | 3 780.00 | | 3 780.00 |
VG Loans with a maturity of up to one year at origin | 1 018.00 | 1 018.00 | | 1 018.00 |
VH Loans with a maturity of more than one year at origin | 68 100.00 | 68 100.00 | | 68 100.00 |
VI Group and Associates | 17 275.00 | 17 275.00 | | 17 275.00 |
VK Loans repaid during the year | 66 122.00 | | | 66 122.00 |
VM Income taxes | 8 720.00 | 8 720.00 | | 8 720.00 |
VQ Other Taxes, Duties, and Similar Debts | 60.00 | 60.00 | | 60.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 720.00 | 8 720.00 | | 8 720.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 90 232.00 | 90 232.00 | | 90 232.00 |
