| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 488 425.00 | | 1 488 425.00 | 1 488 425.00 |
BZ Other receivables | 74 292.00 | | 74 292.00 | 74 292.00 |
CF Cash and cash equivalents | 12 216.00 | | 12 216.00 | 12 216.00 |
CJ TOTAL (II) | 86 509.00 | | 86 509.00 | 86 509.00 |
CO Grand total (0 to V) | 1 574 934.00 | | 1 574 934.00 | 1 574 934.00 |
CU Other investments | 1 488 425.00 | | 1 488 425.00 | 1 488 425.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 251 000.00 | 251 000.00 | | 251 000.00 |
DD Legal reserve (1) | 24 138.00 | 21 536.00 | | 24 138.00 |
DG Other reserves | 394 472.00 | 370 028.00 | | 394 472.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 205 253.00 | 52 046.00 | | 205 253.00 |
DK Regulated provisions | 14 164.00 | 11 158.00 | | 14 164.00 |
DL TOTAL (I) | 889 028.00 | 705 769.00 | | 889 028.00 |
DU Loans and Debts from Credit Institutions (3) | 542 790.00 | 621 974.00 | | 542 790.00 |
DV Miscellaneous Loans and Financial Debts (4) | 137.00 | 1 104.00 | | 137.00 |
DX Trade payables and related accounts | 1 388.00 | 1 340.00 | | 1 388.00 |
EA Other liabilities | 141 589.00 | 245 725.00 | | 141 589.00 |
EC TOTAL (IV) | 685 906.00 | 870 144.00 | | 685 906.00 |
EE Grand total (I to V) | 1 574 934.00 | 1 575 913.00 | | 1 574 934.00 |
EG Accrued income and payables due within one year | 225 710.00 | 329 802.00 | | 225 710.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 281.00 | | | 281.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 419.00 | |
FX Taxes, duties, and similar payments | | | 467.00 | |
FZ Social Security Contributions | | | 970.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 3 856.00 | |
GG - OPERATING RESULT (I - II) | | | -3 856.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 220 000.00 | |
GK Income from other securities and fixed asset receivables | | | 1.00 | |
GL Other interest and similar income | | | 22.00 | |
GP Total financial income (V) | | | 220 022.00 | |
GR Interest and similar expenses | | | 7 907.00 | |
GU Total financial expenses (VI) | | | 7 907.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 212 115.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 208 259.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 970.00 | | | 970.00 |
HE Exceptional expenses on management operations | | 21.00 | | |
HG Exceptional depreciation and provisions | 3 005.00 | 4 292.00 | | 3 005.00 |
HH Total exceptional expenses (VIII) | 3 005.00 | 4 313.00 | | 3 005.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 005.00 | -4 313.00 | | -3 005.00 |
HL TOTAL REVENUE (I + III + V + VII) | 220 022.00 | 76 512.00 | | 220 022.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 769.00 | 24 466.00 | | 14 769.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 205 253.00 | 52 046.00 | | 205 253.00 |
| |
| 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 | 1 488 425.00 | | | 1 488 425.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 488 425.00 | |
I4 DECREASES Grand Total | | | 1 488 425.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 488 425.00 | | | 1 488 425.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 11 159.00 | 3 006.00 | | 11 159.00 |
7C Grand total | 11 159.00 | 3 006.00 | | 11 159.00 |
UJ - Exceptional | | 3 006.00 | | |
| |
| 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 | 1 388.00 | 1 388.00 | | 1 388.00 |
8K Other liabilities (including liabilities related to repo transactions) | 141 728.00 | 141 728.00 | | 141 728.00 |
VG Loans with a maturity of up to one year at origin | 281.00 | 281.00 | | 281.00 |
VH Loans with a maturity of more than one year at origin | 542 509.00 | 82 313.00 | 330 844.00 | 542 509.00 |
VK Loans repaid during the year | 79 074.00 | | | 79 074.00 |
VP Miscellaneous | 74 293.00 | 74 293.00 | | 74 293.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 74 293.00 | 74 293.00 | | 74 293.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 685 906.00 | 225 710.00 | 330 844.00 | 685 906.00 |
