| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 520 045.00 | 349.00 | 519 696.00 | 520 045.00 |
BX Customers and related accounts | 38 019.00 | | 38 019.00 | 38 019.00 |
BZ Other receivables | 2 242 671.00 | 323 322.00 | 1 919 349.00 | 2 242 671.00 |
CF Cash and cash equivalents | 10 328.00 | | 10 328.00 | 10 328.00 |
CJ TOTAL (II) | 2 291 018.00 | 323 322.00 | 1 967 696.00 | 2 291 018.00 |
CO Grand total (0 to V) | 2 811 063.00 | 323 671.00 | 2 487 392.00 | 2 811 063.00 |
CU Other investments | 520 045.00 | 349.00 | 519 696.00 | 520 045.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | 15 245.00 | | 15 245.00 |
DD Legal reserve (1) | 1 524.00 | 1 524.00 | | 1 524.00 |
DG Other reserves | 2 257 071.00 | 2 635 643.00 | | 2 257 071.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 161 764.00 | 237 142.00 | | 161 764.00 |
DL TOTAL (I) | 2 435 605.00 | 2 889 555.00 | | 2 435 605.00 |
DU Loans and Debts from Credit Institutions (3) | 50.00 | 213.00 | | 50.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 200.00 | 135 741.00 | | 39 200.00 |
DX Trade payables and related accounts | 10 991.00 | 10 985.00 | | 10 991.00 |
EA Other liabilities | 1 547.00 | 1 200.00 | | 1 547.00 |
EC TOTAL (IV) | 51 787.00 | 148 138.00 | | 51 787.00 |
EE Grand total (I to V) | 2 487 392.00 | 3 037 693.00 | | 2 487 392.00 |
EG Accrued income and payables due within one year | 51 787.00 | 148 138.00 | | 51 787.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 36 053.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 36 054.00 | |
FW Other purchases and external expenses | | | 33 875.00 | |
FX Taxes, duties, and similar payments | | | 194.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 34 069.00 | |
GG - OPERATING RESULT (I - II) | | | 1 985.00 | |
GH Attributed profit or transferred loss (III) | | | 68.00 | |
GI Supported loss or transferred profit (IV) | | | 25 677.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 181 030.00 | |
GL Other interest and similar income | | | 4 359.00 | |
GP Total financial income (V) | | | 185 389.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 185 389.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 161 764.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 221 511.00 | 360 864.00 | | 221 511.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 59 747.00 | 123 722.00 | | 59 747.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 161 764.00 | 237 142.00 | | 161 764.00 |
| |
| 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 | 521 035.00 | | | 521 035.00 |
I3 DECREASES Total Financial Fixed Assets | | 990.00 | 520 045.00 | |
I4 DECREASES Grand Total | | 990.00 | 520 045.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 521 035.00 | | | 521 035.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 359 375.00 | | 36 053.00 | 359 375.00 |
7B Total provisions for depreciation | 359 724.00 | | 36 053.00 | 359 724.00 |
7C Grand total | 359 724.00 | | 36 053.00 | 359 724.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | | 36 053.00 | |
| |
| 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 | 10 991.00 | 10 991.00 | | 10 991.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 547.00 | 1 547.00 | | 1 547.00 |
UX Other trade receivables | 38 019.00 | 38 019.00 | | 38 019.00 |
VC Group and associates | 2 242 671.00 | 2 242 671.00 | | 2 242 671.00 |
VG Loans with a maturity of up to one year at origin | 50.00 | 50.00 | | 50.00 |
VI Group and Associates | 39 200.00 | 39 200.00 | | 39 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 280 690.00 | 2 280 690.00 | | 2 280 690.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 787.00 | 51 787.00 | | 51 787.00 |
