| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 215 318.00 | | 3 215 318.00 | 3 215 318.00 |
BZ Other receivables | 300 000.00 | | 300 000.00 | 300 000.00 |
CF Cash and cash equivalents | 28 835.00 | | 28 835.00 | 28 835.00 |
CJ TOTAL (II) | 328 835.00 | | 328 835.00 | 328 835.00 |
CO Grand total (0 to V) | 3 544 153.00 | | 3 544 153.00 | 3 544 153.00 |
CU Other investments | 3 215 318.00 | | 3 215 318.00 | 3 215 318.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 200 000.00 | 3 200 000.00 | | 3 200 000.00 |
DD Legal reserve (1) | 18 150.00 | | | 18 150.00 |
DG Other reserves | 24 653.00 | | | 24 653.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 292 401.00 | 362 803.00 | | 292 401.00 |
DK Regulated provisions | 5 496.00 | 2 432.00 | | 5 496.00 |
DL TOTAL (I) | 3 540 699.00 | 3 565 235.00 | | 3 540 699.00 |
DX Trade payables and related accounts | 1 940.00 | 830.00 | | 1 940.00 |
DY Tax and social security liabilities | 1 514.00 | 2 395.00 | | 1 514.00 |
EC TOTAL (IV) | 3 454.00 | 3 225.00 | | 3 454.00 |
EE Grand total (I to V) | 3 544 153.00 | 3 568 459.00 | | 3 544 153.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 230.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 230.00 | |
GG - OPERATING RESULT (I - II) | | | -3 230.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 300 000.00 | |
GP Total financial income (V) | | | 300 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 300 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 296 770.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 064.00 | 2 432.00 | | 3 064.00 |
HH Total exceptional expenses (VIII) | 3 064.00 | 2 432.00 | | 3 064.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 064.00 | -2 432.00 | | -3 064.00 |
HK Income tax | 1 306.00 | 1 995.00 | | 1 306.00 |
HL TOTAL REVENUE (I + III + V + VII) | 300 000.00 | 370 000.00 | | 300 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 599.00 | 7 197.00 | | 7 599.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 292 401.00 | 362 803.00 | | 292 401.00 |
| |
| 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 | 3 215 318.00 | 3 215 318.00 | | 3 215 318.00 |
I3 DECREASES Total Financial Fixed Assets | 3 215 318.00 | 3 215 318.00 | | 3 215 318.00 |
I4 DECREASES Grand Total | 3 215 318.00 | 3 215 318.00 | | 3 215 318.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 215 318.00 | 3 215 318.00 | | 3 215 318.00 |
NC DECREASES Transfers to advances and down payments | 8.00 | | | 8.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 432.00 | 5 496.00 | 2 432.00 | 2 432.00 |
7C Grand total | 2 432.00 | 5 496.00 | 2 432.00 | 2 432.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 1 940.00 | 1 940.00 | | 1 940.00 |
8E Income Taxes | 1 306.00 | 1 306.00 | | 1 306.00 |
VQ Other Taxes, Duties, and Similar Debts | 208.00 | 208.00 | | 208.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 454.00 | 3 454.00 | | 3 454.00 |
