| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 626 809.00 | | 626 809.00 | 626 809.00 |
BZ Other receivables | 50 395.00 | | 50 395.00 | 50 395.00 |
CF Cash and cash equivalents | 67 451.00 | | 67 451.00 | 67 451.00 |
CJ TOTAL (II) | 117 846.00 | | 117 846.00 | 117 846.00 |
CO Grand total (0 to V) | 744 656.00 | | 744 656.00 | 744 656.00 |
CU Other investments | 626 809.00 | | 626 809.00 | 626 809.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 89 460.00 | 89 460.00 | | 89 460.00 |
DD Legal reserve (1) | 8 946.00 | 8 946.00 | | 8 946.00 |
DG Other reserves | 150 000.00 | 120 000.00 | | 150 000.00 |
DH Retained earnings | 240 201.00 | 217 487.00 | | 240 201.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 78 232.00 | 52 714.00 | | 78 232.00 |
DK Regulated provisions | 18 334.00 | 18 334.00 | | 18 334.00 |
DL TOTAL (I) | 585 173.00 | 506 941.00 | | 585 173.00 |
DU Loans and Debts from Credit Institutions (3) | 67 363.00 | 132 910.00 | | 67 363.00 |
DV Miscellaneous Loans and Financial Debts (4) | 92 044.00 | 81 994.00 | | 92 044.00 |
DY Tax and social security liabilities | 75.00 | 75.00 | | 75.00 |
EC TOTAL (IV) | 159 482.00 | 214 980.00 | | 159 482.00 |
EE Grand total (I to V) | 744 656.00 | 721 921.00 | | 744 656.00 |
EG Accrued income and payables due within one year | 159 482.00 | 148 680.00 | | 159 482.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 521.00 | |
FX Taxes, duties, and similar payments | | | 146.00 | |
GF Total Operating Expenses (II) | | | 2 667.00 | |
GG - OPERATING RESULT (I - II) | | | -2 667.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 82 928.00 | |
GP Total financial income (V) | | | 82 928.00 | |
GR Interest and similar expenses | | | 2 711.00 | |
GU Total financial expenses (VI) | | | 2 711.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 80 217.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 77 550.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 1 925.00 | | |
HH Total exceptional expenses (VIII) | | 1 925.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 925.00 | | |
HK Income tax | -682.00 | -2 312.00 | | -682.00 |
HL TOTAL REVENUE (I + III + V + VII) | 82 928.00 | 59 948.00 | | 82 928.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 696.00 | 7 234.00 | | 4 696.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 78 232.00 | 52 714.00 | | 78 232.00 |
| |
| 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 | 626 809.00 | | | 626 809.00 |
I3 DECREASES Total Financial Fixed Assets | | | 626 809.00 | |
I4 DECREASES Grand Total | | | 626 809.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 626 809.00 | | | 626 809.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 18 334.00 | | | 18 334.00 |
7C Grand total | 18 334.00 | | | 18 334.00 |
