| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 336 113.00 | | 336 113.00 | 336 113.00 |
BZ Other receivables | 37 933.00 | | 37 933.00 | 37 933.00 |
CF Cash and cash equivalents | 24 328.00 | | 24 328.00 | 24 328.00 |
CJ TOTAL (II) | 62 261.00 | | 62 261.00 | 62 261.00 |
CO Grand total (0 to V) | 398 374.00 | | 398 374.00 | 398 374.00 |
CU Other investments | 336 113.00 | | 336 113.00 | 336 113.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | | | 80 000.00 |
DD Legal reserve (1) | 8 000.00 | | | 8 000.00 |
DF Regulated reserves (1) | 30 253.00 | | | 30 253.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 603.00 | | | 49 603.00 |
DK Regulated provisions | 37 146.00 | | | 37 146.00 |
DL TOTAL (I) | 205 003.00 | | | 205 003.00 |
DU Loans and Debts from Credit Institutions (3) | 152 302.00 | | | 152 302.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 890.00 | | | 40 890.00 |
DX Trade payables and related accounts | 177.00 | | | 177.00 |
EC TOTAL (IV) | 193 371.00 | | | 193 371.00 |
EE Grand total (I to V) | 398 374.00 | | | 398 374.00 |
EG Accrued income and payables due within one year | 79 611.00 | | | 79 611.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 719.00 | |
FX Taxes, duties, and similar payments | | | 148.00 | |
GF Total Operating Expenses (II) | | | 1 867.00 | |
GG - OPERATING RESULT (I - II) | | | -1 867.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 55 000.00 | |
GK Income from other securities and fixed asset receivables | | | 325.00 | |
GP Total financial income (V) | | | 55 325.00 | |
GR Interest and similar expenses | | | 2 859.00 | |
GU Total financial expenses (VI) | | | 2 859.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 52 466.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 50 598.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 9 280.00 | | | 9 280.00 |
HH Total exceptional expenses (VIII) | 9 280.00 | | | 9 280.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 280.00 | | | -9 280.00 |
HK Income tax | -8 285.00 | | | -8 285.00 |
HL TOTAL REVENUE (I + III + V + VII) | 55 325.00 | | | 55 325.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 722.00 | | | 5 722.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 603.00 | | | 49 603.00 |
| |
| 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 | 336 113.00 | | | 336 113.00 |
I3 DECREASES Total Financial Fixed Assets | | | 336 113.00 | |
I4 DECREASES Grand Total | | | 336 113.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 336 113.00 | | | 336 113.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 27 866.00 | 9 280.00 | | 27 866.00 |
7C Grand total | 27 866.00 | 9 280.00 | | 27 866.00 |
UJ - Exceptional | | 9 280.00 | | |
| |
| 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 | 177.00 | 177.00 | | 177.00 |
VC Group and associates | 24 089.00 | 24 089.00 | | 24 089.00 |
VH Loans with a maturity of more than one year at origin | 152 302.00 | 38 542.00 | 113 760.00 | 152 302.00 |
VI Group and Associates | 40 890.00 | 40 890.00 | | 40 890.00 |
VK Loans repaid during the year | 36 748.00 | | | 36 748.00 |
VM Income taxes | 13 844.00 | 13 844.00 | | 13 844.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 933.00 | 37 933.00 | | 37 933.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 193 371.00 | 79 611.00 | 113 760.00 | 193 371.00 |
