| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 774 256.00 | | 774 256.00 | 774 256.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 308 227.00 | | 308 227.00 | 308 227.00 |
CJ TOTAL (II) | 308 227.00 | | 308 227.00 | 308 227.00 |
CO Grand total (0 to V) | 1 082 482.00 | | 1 082 482.00 | 1 082 482.00 |
CU Other investments | 774 256.00 | | 774 256.00 | 774 256.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 650 800.00 | 650 800.00 | | 650 800.00 |
DD Legal reserve (1) | 18 380.00 | 18 380.00 | | 18 380.00 |
DG Other reserves | 280 936.00 | 342 439.00 | | 280 936.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 115 907.00 | -1 503.00 | | 115 907.00 |
DK Regulated provisions | 5 139.00 | 4 334.00 | | 5 139.00 |
DL TOTAL (I) | 1 071 162.00 | 1 014 450.00 | | 1 071 162.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 792.00 | 10 348.00 | | 9 792.00 |
DX Trade payables and related accounts | 1 255.00 | 1 245.00 | | 1 255.00 |
DY Tax and social security liabilities | 273.00 | | | 273.00 |
DZ Fixed asset liabilities and related accounts | | 4 024.00 | | |
EA Other liabilities | | 102 600.00 | | |
EC TOTAL (IV) | 11 320.00 | 118 217.00 | | 11 320.00 |
EE Grand total (I to V) | 1 082 482.00 | 1 132 667.00 | | 1 082 482.00 |
EG Accrued income and payables due within one year | 11 320.00 | 118 217.00 | | 11 320.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 815.00 | |
GF Total Operating Expenses (II) | | | 1 815.00 | |
GG - OPERATING RESULT (I - II) | | | -1 815.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 118 800.00 | |
GP Total financial income (V) | | | 118 800.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 118 800.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 116 985.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 805.00 | 2.00 | | 805.00 |
HH Total exceptional expenses (VIII) | 805.00 | 2.00 | | 805.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -805.00 | -2.00 | | -805.00 |
HK Income tax | 273.00 | | | 273.00 |
HL TOTAL REVENUE (I + III + V + VII) | 118 800.00 | | | 118 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 893.00 | 1 503.00 | | 2 893.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 115 907.00 | -1 503.00 | | 115 907.00 |
| |
| 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 | 774 256.00 | | | 774 256.00 |
I3 DECREASES Total Financial Fixed Assets | | | 774 256.00 | |
I4 DECREASES Grand Total | | | 774 256.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 774 256.00 | | | 774 256.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 4 334.00 | 805.00 | | 4 334.00 |
7C Grand total | 4 334.00 | 805.00 | | 4 334.00 |
UJ - Exceptional | | 805.00 | | |
| |
| 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 | 1 255.00 | 1 255.00 | | 1 255.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 792.00 | 9 792.00 | | 9 792.00 |
VQ Other Taxes, Duties, and Similar Debts | 273.00 | 273.00 | | 273.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 320.00 | 11 320.00 | | 11 320.00 |
