| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 212.00 | | 212.00 | 212.00 |
BJ TOTAL (I) | 1 733 701.00 | | 1 733 701.00 | 1 733 701.00 |
BZ Other receivables | 37 830.00 | | 37 830.00 | 37 830.00 |
CF Cash and cash equivalents | 2 101.00 | | 2 101.00 | 2 101.00 |
CH Prepaid expenses | 1 409.00 | | 1 409.00 | 1 409.00 |
CJ TOTAL (II) | 41 340.00 | | 41 340.00 | 41 340.00 |
CO Grand total (0 to V) | 1 775 040.00 | | 1 775 040.00 | 1 775 040.00 |
CU Other investments | 1 733 489.00 | | 1 733 489.00 | 1 733 489.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 785 000.00 | 785 000.00 | | 785 000.00 |
DD Legal reserve (1) | 78 500.00 | 4 510.00 | | 78 500.00 |
DG Other reserves | 114 754.00 | 85 688.00 | | 114 754.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 103 718.00 | 103 056.00 | | 103 718.00 |
DK Regulated provisions | 27 790.00 | 21 575.00 | | 27 790.00 |
DL TOTAL (I) | 1 109 763.00 | 999 826.00 | | 1 109 763.00 |
DU Loans and Debts from Credit Institutions (3) | 643 620.00 | 745 517.00 | | 643 620.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 000.00 | 18 000.00 | | 18 000.00 |
DX Trade payables and related accounts | 930.00 | 882.00 | | 930.00 |
DY Tax and social security liabilities | 2 728.00 | | | 2 728.00 |
EC TOTAL (IV) | 665 278.00 | 764 399.00 | | 665 278.00 |
EE Grand total (I to V) | 1 775 040.00 | 1 764 228.00 | | 1 775 040.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 735.00 | |
GF Total Operating Expenses (II) | | | 1 735.00 | |
GG - OPERATING RESULT (I - II) | | | -1 735.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 118 750.00 | |
GL Other interest and similar income | | | 4.00 | |
GP Total financial income (V) | | | 118 754.00 | |
GR Interest and similar expenses | | | 12 469.00 | |
GU Total financial expenses (VI) | | | 12 469.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 106 284.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 104 550.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 6 215.00 | 6 215.00 | | 6 215.00 |
HH Total exceptional expenses (VIII) | 6 215.00 | 6 215.00 | | 6 215.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 215.00 | -6 215.00 | | -6 215.00 |
HK Income tax | -5 384.00 | -7 253.00 | | -5 384.00 |
HL TOTAL REVENUE (I + III + V + VII) | 118 754.00 | 118 753.00 | | 118 754.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 035.00 | 15 698.00 | | 15 035.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 103 718.00 | 103 056.00 | | 103 718.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 21 575.00 | 6 215.00 | | 21 575.00 |
7C Grand total | 21 575.00 | 6 215.00 | | 21 575.00 |
| |
| 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 | 18 000.00 | 18 000.00 | | 18 000.00 |
8B Suppliers and Related Accounts | 930.00 | 930.00 | | 930.00 |
VG Loans with a maturity of up to one year at origin | 643 620.00 | 109 057.00 | 424 507.00 | 643 620.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 728.00 | 2 728.00 | | 2 728.00 |
VS Prepaid expenses | 39 239.00 | 39 239.00 | | 39 239.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 239.00 | 39 239.00 | | 39 239.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 665 278.00 | 130 715.00 | 424 507.00 | 665 278.00 |
