| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 527 593.00 | | 527 593.00 | 527 593.00 |
BZ Other receivables | 2 637.00 | | 2 637.00 | 2 637.00 |
CF Cash and cash equivalents | 5 092.00 | | 5 092.00 | 5 092.00 |
CJ TOTAL (II) | 7 729.00 | | 7 729.00 | 7 729.00 |
CO Grand total (0 to V) | 535 322.00 | | 535 322.00 | 535 322.00 |
CU Other investments | 527 593.00 | | 527 593.00 | 527 593.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DD Legal reserve (1) | 8 940.00 | 7 293.00 | | 8 940.00 |
DG Other reserves | 144 589.00 | 138 308.00 | | 144 589.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 64 163.00 | 32 927.00 | | 64 163.00 |
DK Regulated provisions | 7 753.00 | 7 287.00 | | 7 753.00 |
DL TOTAL (I) | 475 446.00 | 435 817.00 | | 475 446.00 |
DU Loans and Debts from Credit Institutions (3) | 40 135.00 | 79 063.00 | | 40 135.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 740.00 | 19 732.00 | | 19 740.00 |
EC TOTAL (IV) | 59 875.00 | 98 796.00 | | 59 875.00 |
EE Grand total (I to V) | 535 322.00 | 534 613.00 | | 535 322.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 400.00 | |
FX Taxes, duties, and similar payments | | | 130.00 | |
GF Total Operating Expenses (II) | | | 3 530.00 | |
GG - OPERATING RESULT (I - II) | | | -3 530.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 69 977.00 | |
GP Total financial income (V) | | | 69 977.00 | |
GR Interest and similar expenses | | | 1 817.00 | |
GU Total financial expenses (VI) | | | 1 817.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 68 159.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 64 629.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 420.00 | | |
HD Total exceptional income (VII) | | 420.00 | | |
HG Exceptional depreciation and provisions | 465.00 | 1 550.00 | | 465.00 |
HH Total exceptional expenses (VIII) | 465.00 | 1 550.00 | | 465.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -465.00 | -1 130.00 | | -465.00 |
HL TOTAL REVENUE (I + III + V + VII) | 69 977.00 | 40 407.00 | | 69 977.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 813.00 | 7 480.00 | | 5 813.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 64 163.00 | 32 927.00 | | 64 163.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 7 287.00 | 465.00 | | 7 287.00 |
7C Grand total | 7 287.00 | 465.00 | | 7 287.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 19 740.00 | 19 740.00 | | 19 740.00 |
VG Loans with a maturity of up to one year at origin | 40 135.00 | 40 135.00 | | 40 135.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 637.00 | 2 637.00 | | 2 637.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 59 875.00 | 59 875.00 | | 59 875.00 |
