| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 986 195.00 | | 986 195.00 | 986 195.00 |
BZ Other receivables | 87 215.00 | | 87 215.00 | 87 215.00 |
CF Cash and cash equivalents | 402.00 | | 402.00 | 402.00 |
CJ TOTAL (II) | 87 617.00 | | 87 617.00 | 87 617.00 |
CO Grand total (0 to V) | 1 073 812.00 | | 1 073 812.00 | 1 073 812.00 |
CU Other investments | 986 195.00 | | 986 195.00 | 986 195.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 362 000.00 | 362 000.00 | | 362 000.00 |
DD Legal reserve (1) | 13 107.00 | 5 172.00 | | 13 107.00 |
DH Retained earnings | 249 367.00 | 98 605.00 | | 249 367.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 126 269.00 | 158 696.00 | | 126 269.00 |
DK Regulated provisions | 18 260.00 | 11 060.00 | | 18 260.00 |
DL TOTAL (I) | 769 003.00 | 635 534.00 | | 769 003.00 |
DU Loans and Debts from Credit Institutions (3) | 293 526.00 | 355 406.00 | | 293 526.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 333.00 | 8 523.00 | | 7 333.00 |
DX Trade payables and related accounts | 3 950.00 | 8 496.00 | | 3 950.00 |
DY Tax and social security liabilities | | 183.00 | | |
EA Other liabilities | | 30 630.00 | | |
EC TOTAL (IV) | 304 809.00 | 403 239.00 | | 304 809.00 |
EE Grand total (I to V) | 1 073 812.00 | 1 038 773.00 | | 1 073 812.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1 296.00 | |
FR Total operating income (I) | | | 1 296.00 | |
FW Other purchases and external expenses | | | 3 695.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GE Other Expenses | | | 924.00 | |
GF Total Operating Expenses (II) | | | 4 695.00 | |
GG - OPERATING RESULT (I - II) | | | -3 399.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 140 000.00 | |
GL Other interest and similar income | | | 508.00 | |
GP Total financial income (V) | | | 140 508.00 | |
GR Interest and similar expenses | | | 8 436.00 | |
GU Total financial expenses (VI) | | | 8 436.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 132 072.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 128 673.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 7 200.00 | 7 200.00 | | 7 200.00 |
HH Total exceptional expenses (VIII) | 7 200.00 | 7 200.00 | | 7 200.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 200.00 | -7 200.00 | | -7 200.00 |
HK Income tax | -4 796.00 | -9 753.00 | | -4 796.00 |
HL TOTAL REVENUE (I + III + V + VII) | 141 804.00 | 180 000.00 | | 141 804.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 535.00 | 21 304.00 | | 15 535.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 126 269.00 | 158 696.00 | | 126 269.00 |
| |
| 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 | 986 195.00 | | | 986 195.00 |
I3 DECREASES Total Financial Fixed Assets | | | 986 195.00 | |
I4 DECREASES Grand Total | | | 986 195.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 986 195.00 | | | 986 195.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 11 060.00 | 7 200.00 | | 11 060.00 |
7C Grand total | 11 060.00 | 7 200.00 | | 11 060.00 |
UJ - Exceptional | | | 7 200.00 | |
| |
| 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 | 323.00 | 323.00 | | 323.00 |
8B Suppliers and Related Accounts | 3 950.00 | 3 950.00 | | 3 950.00 |
VB VAT | 566.00 | 566.00 | | 566.00 |
VC Group and associates | 68 701.00 | 68 701.00 | | 68 701.00 |
VG Loans with a maturity of up to one year at origin | 154.00 | 154.00 | | 154.00 |
VH Loans with a maturity of more than one year at origin | 293 372.00 | 63 508.00 | 229 864.00 | 293 372.00 |
VI Group and Associates | 7 010.00 | 7 010.00 | | 7 010.00 |
VK Loans repaid during the year | 61 880.00 | | | 61 880.00 |
VM Income taxes | 13 782.00 | 13 782.00 | | 13 782.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 167.00 | 4 167.00 | | 4 167.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 87 215.00 | 87 215.00 | | 87 215.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 304 809.00 | 304 809.00 | | 304 809.00 |
