| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 308 923.00 | | 1 308 923.00 | 1 308 923.00 |
BZ Other receivables | 48 892.00 | | 48 892.00 | 48 892.00 |
CF Cash and cash equivalents | 72 119.00 | | 72 119.00 | 72 119.00 |
CJ TOTAL (II) | 121 011.00 | | 121 011.00 | 121 011.00 |
CO Grand total (0 to V) | 1 429 934.00 | | 1 429 934.00 | 1 429 934.00 |
CU Other investments | 1 308 923.00 | | 1 308 923.00 | 1 308 923.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 988 000.00 | 988 000.00 | | 988 000.00 |
DD Legal reserve (1) | 27 500.00 | 22 500.00 | | 27 500.00 |
DG Other reserves | 155 656.00 | 117 835.00 | | 155 656.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 271.00 | 99 971.00 | | 43 271.00 |
DK Regulated provisions | 8 222.00 | 6 397.00 | | 8 222.00 |
DL TOTAL (I) | 1 222 648.00 | 1 234 703.00 | | 1 222 648.00 |
DU Loans and Debts from Credit Institutions (3) | 127 710.00 | 171 631.00 | | 127 710.00 |
DV Miscellaneous Loans and Financial Debts (4) | 78 964.00 | 68 959.00 | | 78 964.00 |
DX Trade payables and related accounts | 612.00 | 600.00 | | 612.00 |
DY Tax and social security liabilities | | 110.00 | | |
EC TOTAL (IV) | 207 286.00 | 241 300.00 | | 207 286.00 |
EE Grand total (I to V) | 1 429 934.00 | 1 476 003.00 | | 1 429 934.00 |
EG Accrued income and payables due within one year | 124 113.00 | 113 619.00 | | 124 113.00 |
EI Including equity loans | 78 964.00 | | | 78 964.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 673.00 | |
GF Total Operating Expenses (II) | | | 673.00 | |
GG - OPERATING RESULT (I - II) | | | -673.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 46 812.00 | |
GL Other interest and similar income | | | 991.00 | |
GP Total financial income (V) | | | 47 803.00 | |
GR Interest and similar expenses | | | 2 036.00 | |
GU Total financial expenses (VI) | | | 2 036.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 45 768.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 095.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 825.00 | 1 825.00 | | 1 825.00 |
HH Total exceptional expenses (VIII) | 1 825.00 | 1 825.00 | | 1 825.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 825.00 | -1 825.00 | | -1 825.00 |
HK Income tax | | 110.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 47 803.00 | 105 791.00 | | 47 803.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 533.00 | 5 821.00 | | 4 533.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 271.00 | 99 971.00 | | 43 271.00 |
| |
| 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 | 1 308 923.00 | | | 1 308 923.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 308 923.00 | |
I4 DECREASES Grand Total | | | 1 308 923.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 308 923.00 | | | 1 308 923.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 6 397.00 | 1 825.00 | | 6 397.00 |
7C Grand total | 6 397.00 | 1 825.00 | | 6 397.00 |
UJ - Exceptional | | 825.00 | | |
| |
| 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 | 612.00 | 612.00 | | 612.00 |
VC Group and associates | 48 892.00 | 48 892.00 | | 48 892.00 |
VH Loans with a maturity of more than one year at origin | 127 710.00 | 44 537.00 | 83 173.00 | 127 710.00 |
VI Group and Associates | 78 964.00 | 78 964.00 | | 78 964.00 |
VK Loans repaid during the year | 43 911.00 | | | 43 911.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 892.00 | 48 892.00 | | 48 892.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 207 286.00 | 124 113.00 | 83 173.00 | 207 286.00 |
