| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 40.00 | | 40.00 | 40.00 |
BH Other financial assets | 1 665.00 | | 1 665.00 | 1 665.00 |
BJ TOTAL (I) | 97 925.00 | | 97 925.00 | 97 925.00 |
BZ Other receivables | 3.00 | | 3.00 | 3.00 |
CF Cash and cash equivalents | 32 057.00 | | 32 057.00 | 32 057.00 |
CJ TOTAL (II) | 32 061.00 | | 32 061.00 | 32 061.00 |
CO Grand total (0 to V) | 129 986.00 | | 129 986.00 | 129 986.00 |
CU Other investments | 96 220.00 | | 96 220.00 | 96 220.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 2 113.00 | | | 2 113.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 980.00 | 2 213.00 | | 24 980.00 |
DK Regulated provisions | 1 914.00 | 870.00 | | 1 914.00 |
DL TOTAL (I) | 30 108.00 | 4 083.00 | | 30 108.00 |
DU Loans and Debts from Credit Institutions (3) | 97 763.00 | 113 076.00 | | 97 763.00 |
DX Trade payables and related accounts | 2 114.00 | 1 298.00 | | 2 114.00 |
EC TOTAL (IV) | 99 878.00 | 114 374.00 | | 99 878.00 |
EE Grand total (I to V) | 129 986.00 | 118 458.00 | | 129 986.00 |
EG Accrued income and payables due within one year | 19 344.00 | 18 486.00 | | 19 344.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 20.00 | | | 20.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 920.00 | |
GF Total Operating Expenses (II) | | | 1 920.00 | |
GG - OPERATING RESULT (I - II) | | | -1 920.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 000.00 | |
GP Total financial income (V) | | | 30 000.00 | |
GR Interest and similar expenses | | | 2 054.00 | |
GU Total financial expenses (VI) | | | 2 054.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 27 945.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 024.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 044.00 | 870.00 | | 1 044.00 |
HH Total exceptional expenses (VIII) | 1 044.00 | 870.00 | | 1 044.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 044.00 | -870.00 | | -1 044.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 000.00 | 10 000.00 | | 30 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 019.00 | 7 786.00 | | 5 019.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 980.00 | 2 213.00 | | 24 980.00 |
| |
| 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 | 97 925.00 | | | 97 925.00 |
I3 DECREASES Total Financial Fixed Assets | | | 97 925.00 | |
I4 DECREASES Grand Total | | | 97 925.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 97 925.00 | | | 97 925.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 870.00 | 1 044.00 | | 870.00 |
7C Grand total | 870.00 | 1 044.00 | | 870.00 |
UJ - Exceptional | | 1 044.00 | | |
| |
| 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 | 2 114.00 | 2 114.00 | | 2 114.00 |
UT Other financial assets | 1 665.00 | | 1 665.00 | 1 665.00 |
VC Group and associates | 4.00 | 4.00 | | 4.00 |
VH Loans with a maturity of more than one year at origin | 97 764.00 | 17 230.00 | 63 912.00 | 97 764.00 |
VK Loans repaid during the year | 15 112.00 | | | 15 112.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 669.00 | 4.00 | 1 665.00 | 1 669.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 99 878.00 | 19 344.00 | 63 912.00 | 99 878.00 |
