| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 383 320.00 | | 383 320.00 | 383 320.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 3 128.00 | | 3 128.00 | 3 128.00 |
CJ TOTAL (II) | 3 128.00 | | 3 128.00 | 3 128.00 |
CO Grand total (0 to V) | 386 448.00 | | 386 448.00 | 386 448.00 |
CU Other investments | 383 320.00 | | 383 320.00 | 383 320.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | | | 150.00 |
DG Other reserves | 48 849.00 | | | 48 849.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 115.00 | 48 999.00 | | 28 115.00 |
DK Regulated provisions | 6 171.00 | 3 507.00 | | 6 171.00 |
DL TOTAL (I) | 84 786.00 | 54 007.00 | | 84 786.00 |
DU Loans and Debts from Credit Institutions (3) | 301 024.00 | 336 467.00 | | 301 024.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100.00 | 100.00 | | 100.00 |
DX Trade payables and related accounts | 537.00 | 537.00 | | 537.00 |
EC TOTAL (IV) | 301 661.00 | 337 105.00 | | 301 661.00 |
EE Grand total (I to V) | 386 448.00 | 391 112.00 | | 386 448.00 |
EG Accrued income and payables due within one year | 37 575.00 | 37 246.00 | | 37 575.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 903.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 903.00 | |
GG - OPERATING RESULT (I - II) | | | -3 903.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 39 000.00 | |
GP Total financial income (V) | | | 39 000.00 | |
GR Interest and similar expenses | | | 4 316.00 | |
GU Total financial expenses (VI) | | | 4 316.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 34 683.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 779.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 664.00 | 3 507.00 | | 2 664.00 |
HH Total exceptional expenses (VIII) | 2 664.00 | 3 507.00 | | 2 664.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 664.00 | -3 507.00 | | -2 664.00 |
HL TOTAL REVENUE (I + III + V + VII) | 39 000.00 | 77 000.00 | | 39 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 884.00 | 28 000.00 | | 10 884.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 115.00 | 48 999.00 | | 28 115.00 |
| |
| 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 | 383 320.00 | | | 383 320.00 |
I3 DECREASES Total Financial Fixed Assets | | | 383 320.00 | |
I4 DECREASES Grand Total | | | 383 320.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 383 320.00 | | | 383 320.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 508.00 | 2 664.00 | | 3 508.00 |
7C Grand total | 3 508.00 | 2 664.00 | | 3 508.00 |
| |
| 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 | 538.00 | 538.00 | | 538.00 |
VH Loans with a maturity of more than one year at origin | 301 024.00 | 36 937.00 | 147 910.00 | 301 024.00 |
VI Group and Associates | 100.00 | 100.00 | | 100.00 |
VK Loans repaid during the year | 35 303.00 | | | 35 303.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 301 662.00 | 37 575.00 | 147 910.00 | 301 662.00 |
