| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 289 213.00 | | 289 213.00 | 289 213.00 |
BZ Other receivables | 29 964.00 | | 29 964.00 | 29 964.00 |
CF Cash and cash equivalents | 563.00 | | 563.00 | 563.00 |
CJ TOTAL (II) | 30 527.00 | | 30 527.00 | 30 527.00 |
CO Grand total (0 to V) | 319 741.00 | | 319 741.00 | 319 741.00 |
CU Other investments | 289 213.00 | | 289 213.00 | 289 213.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | 7 000.00 | | 7 000.00 |
DD Legal reserve (1) | 700.00 | 700.00 | | 700.00 |
DG Other reserves | 178 210.00 | 147 400.00 | | 178 210.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 145.00 | 30 810.00 | | 31 145.00 |
DK Regulated provisions | 8 525.00 | 8 525.00 | | 8 525.00 |
DL TOTAL (I) | 225 580.00 | 194 435.00 | | 225 580.00 |
DU Loans and Debts from Credit Institutions (3) | 43 946.00 | 74 280.00 | | 43 946.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 372.00 | 60 608.00 | | 48 372.00 |
DX Trade payables and related accounts | 1 841.00 | 1 482.00 | | 1 841.00 |
EC TOTAL (IV) | 94 160.00 | 136 369.00 | | 94 160.00 |
EE Grand total (I to V) | 319 741.00 | 330 804.00 | | 319 741.00 |
EG Accrued income and payables due within one year | 81 138.00 | 92 491.00 | | 81 138.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 5.00 | 9.00 | | 5.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 682.00 | |
GF Total Operating Expenses (II) | | | 2 682.00 | |
GG - OPERATING RESULT (I - II) | | | -2 682.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 35 000.00 | |
GL Other interest and similar income | | | 555.00 | |
GP Total financial income (V) | | | 35 555.00 | |
GR Interest and similar expenses | | | 1 726.00 | |
GU Total financial expenses (VI) | | | 1 726.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 33 828.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 145.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 35 555.00 | 35 634.00 | | 35 555.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 409.00 | 4 824.00 | | 4 409.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 145.00 | 30 810.00 | | 31 145.00 |
| |
| 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 | 289 213.00 | | | 289 213.00 |
I3 DECREASES Total Financial Fixed Assets | | | 289 213.00 | |
I4 DECREASES Grand Total | | | 289 213.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 289 213.00 | | | 289 213.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8 525.00 | | | 8 525.00 |
| |
| 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 | 1 841.00 | 1 841.00 | | 1 841.00 |
8K Other liabilities (including liabilities related to repo transactions) | 48 372.00 | 48 372.00 | | 48 372.00 |
VG Loans with a maturity of up to one year at origin | 5.00 | 5.00 | | 5.00 |
VH Loans with a maturity of more than one year at origin | 43 941.00 | 30 919.00 | 13 021.00 | 43 941.00 |
VK Loans repaid during the year | 30 306.00 | | | 30 306.00 |
VP Miscellaneous | 29 964.00 | 29 964.00 | | 29 964.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 964.00 | 29 964.00 | | 29 964.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 94 160.00 | 81 138.00 | 13 021.00 | 94 160.00 |
