| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 7.00 | | 7.00 | 7.00 |
BJ TOTAL (I) | 657 835.00 | | 657 835.00 | 657 835.00 |
BZ Other receivables | 7 069.00 | | 7 069.00 | 7 069.00 |
CD Marketable securities | 2 526.00 | 1 526.00 | 1 000.00 | 2 526.00 |
CF Cash and cash equivalents | 24 677.00 | | 24 677.00 | 24 677.00 |
CJ TOTAL (II) | 34 272.00 | 1 526.00 | 32 746.00 | 34 272.00 |
CO Grand total (0 to V) | 692 107.00 | 1 526.00 | 690 581.00 | 692 107.00 |
CU Other investments | 657 828.00 | | 657 828.00 | 657 828.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 147 560.00 | 147 560.00 | | 147 560.00 |
DG Other reserves | 437 185.00 | 422 536.00 | | 437 185.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 98 732.00 | 121 630.00 | | 98 732.00 |
DL TOTAL (I) | 683 477.00 | 691 726.00 | | 683 477.00 |
DV Miscellaneous Loans and Financial Debts (4) | 511.00 | 5 377.00 | | 511.00 |
EA Other liabilities | 6 593.00 | 31 985.00 | | 6 593.00 |
EC TOTAL (IV) | 7 104.00 | 37 362.00 | | 7 104.00 |
EE Grand total (I to V) | 690 581.00 | 729 089.00 | | 690 581.00 |
EG Accrued income and payables due within one year | 7 104.00 | 37 362.00 | | 7 104.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 753.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 7 753.00 | |
GG - OPERATING RESULT (I - II) | | | -7 753.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 105 000.00 | |
GL Other interest and similar income | | | 63.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 105 063.00 | |
GQ Financial allocations to depreciation and provisions | | | 96.00 | |
GR Interest and similar expenses | | | 511.00 | |
GU Total financial expenses (VI) | | | 606.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 104 457.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 96 704.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 028.00 | -1 552.00 | | -2 028.00 |
HL TOTAL REVENUE (I + III + V + VII) | 105 063.00 | 126 652.00 | | 105 063.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 331.00 | 5 022.00 | | 6 331.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 98 732.00 | 121 630.00 | | 98 732.00 |
| |
| 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 | 657 835.00 | | | 657 835.00 |
I3 DECREASES Total Financial Fixed Assets | | | 657 835.00 | |
I4 DECREASES Grand Total | | | 657 835.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 657 835.00 | | | 657 835.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 1 430.00 | 96.00 | | 1 430.00 |
7B Total provisions for depreciation | 1 430.00 | 96.00 | | 1 430.00 |
7C Grand total | 1 430.00 | 96.00 | | 1 430.00 |
UG - Financial | | 96.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 6 593.00 | 6 593.00 | | 6 593.00 |
VI Group and Associates | 511.00 | 511.00 | | 511.00 |
VM Income taxes | 7 069.00 | 7 069.00 | | 7 069.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 069.00 | 7 069.00 | | 7 069.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 104.00 | 7 104.00 | | 7 104.00 |
