| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 411 910.00 | | 411 910.00 | 411 910.00 |
BZ Other receivables | 9 373.00 | | 9 373.00 | 9 373.00 |
CF Cash and cash equivalents | 27 901.00 | | 27 901.00 | 27 901.00 |
CJ TOTAL (II) | 37 274.00 | | 37 274.00 | 37 274.00 |
CO Grand total (0 to V) | 449 184.00 | | 449 184.00 | 449 184.00 |
CU Other investments | 411 910.00 | | 411 910.00 | 411 910.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 180 192.00 | 118 662.00 | | 180 192.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 61 638.00 | 61 530.00 | | 61 638.00 |
DK Regulated provisions | 9 554.00 | 7 172.00 | | 9 554.00 |
DL TOTAL (I) | 256 884.00 | 192 864.00 | | 256 884.00 |
DU Loans and Debts from Credit Institutions (3) | 180 764.00 | 237 850.00 | | 180 764.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 725.00 | 50 127.00 | | 9 725.00 |
DX Trade payables and related accounts | 1 812.00 | 1 212.00 | | 1 812.00 |
EC TOTAL (IV) | 192 301.00 | 289 189.00 | | 192 301.00 |
EE Grand total (I to V) | 449 184.00 | 482 053.00 | | 449 184.00 |
EG Accrued income and payables due within one year | 67 645.00 | 108 542.00 | | 67 645.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 17.00 | 9.00 | | 17.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 421.00 | |
FX Taxes, duties, and similar payments | | | 126.00 | |
GF Total Operating Expenses (II) | | | 1 547.00 | |
GG - OPERATING RESULT (I - II) | | | -1 547.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 68 000.00 | |
GP Total financial income (V) | | | 68 000.00 | |
GR Interest and similar expenses | | | 4 643.00 | |
GU Total financial expenses (VI) | | | 4 643.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 63 357.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 61 810.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 382.00 | 2 382.00 | | 2 382.00 |
HH Total exceptional expenses (VIII) | 2 382.00 | 2 382.00 | | 2 382.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 382.00 | -2 382.00 | | -2 382.00 |
HK Income tax | -2 210.00 | -2 895.00 | | -2 210.00 |
HL TOTAL REVENUE (I + III + V + VII) | 68 000.00 | 68 000.00 | | 68 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 362.00 | 6 470.00 | | 6 362.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 61 638.00 | 61 530.00 | | 61 638.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 7 172.00 | 2 382.00 | | 7 172.00 |
7C Grand total | 7 172.00 | 2 382.00 | | 7 172.00 |
| |
| 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 | 9 725.00 | 9 725.00 | | 9 725.00 |
8B Suppliers and Related Accounts | 1 812.00 | 1 812.00 | | 1 812.00 |
VG Loans with a maturity of up to one year at origin | 180 764.00 | 57 921.00 | 122 843.00 | 180 764.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 373.00 | 9 373.00 | | 9 373.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 192 301.00 | 69 458.00 | 122 843.00 | 192 301.00 |
