| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 92 464.00 | | 92 464.00 | 92 464.00 |
BJ TOTAL (I) | 100 010.00 | 4.00 | 100 005.00 | 100 010.00 |
BZ Other receivables | 2 066 102.00 | | 2 066 102.00 | 2 066 102.00 |
CF Cash and cash equivalents | 1 461.00 | | 1 461.00 | 1 461.00 |
CJ TOTAL (II) | 2 067 564.00 | | 2 067 564.00 | 2 067 564.00 |
CO Grand total (0 to V) | 2 167 573.00 | 4.00 | 2 167 569.00 | 2 167 573.00 |
CU Other investments | 7 545.00 | 4.00 | 7 541.00 | 7 545.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 18 240.00 | 18 240.00 | | 18 240.00 |
DD Legal reserve (1) | 1 829.00 | 1 829.00 | | 1 829.00 |
DF Regulated reserves (1) | 54.00 | 54.00 | | 54.00 |
DH Retained earnings | 1 953 526.00 | 1 774 317.00 | | 1 953 526.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 165 811.00 | 179 209.00 | | 165 811.00 |
DL TOTAL (I) | 2 139 460.00 | 1 973 649.00 | | 2 139 460.00 |
DY Tax and social security liabilities | 1 768.00 | | | 1 768.00 |
DZ Fixed asset liabilities and related accounts | 898.00 | 794.00 | | 898.00 |
EA Other liabilities | 25 443.00 | 17 636.00 | | 25 443.00 |
EC TOTAL (IV) | 28 109.00 | 18 430.00 | | 28 109.00 |
EE Grand total (I to V) | 2 167 569.00 | 1 992 079.00 | | 2 167 569.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 32.00 | |
FR Total operating income (I) | | | 32.00 | |
FW Other purchases and external expenses | | | 81.00 | |
FX Taxes, duties, and similar payments | | | 205.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 286.00 | |
GG - OPERATING RESULT (I - II) | | | -254.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 260 650.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 260 650.00 | |
GR Interest and similar expenses | | | 7 807.00 | |
GU Total financial expenses (VI) | | | 7 807.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 252 843.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 252 589.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 86 778.00 | 81 239.00 | | 86 778.00 |
HL TOTAL REVENUE (I + III + V + VII) | 260 682.00 | 265 900.00 | | 260 682.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 94 871.00 | 86 691.00 | | 94 871.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 165 811.00 | 179 209.00 | | 165 811.00 |
| |
| 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 | 99 906.00 | | 104.00 | 99 906.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100 010.00 | |
I4 DECREASES Grand Total | | | 100 010.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 99 906.00 | | 104.00 | 99 906.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 4.00 | | | 4.00 |
7C Grand total | 4.00 | | | 4.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 1 768.00 | 1 768.00 | | 1 768.00 |
8J Fixed Asset Liabilities and Related Accounts | 898.00 | 898.00 | | 898.00 |
UL Receivables related to investments | 92 464.00 | 92 464.00 | | 92 464.00 |
VC Group and associates | 2 066 102.00 | 2 066 102.00 | | 2 066 102.00 |
VI Group and Associates | 25 443.00 | 25 443.00 | | 25 443.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 158 567.00 | 2 158 567.00 | | 2 158 567.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 109.00 | 28 109.00 | | 28 109.00 |
