| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 187 771.00 | | 1 187 771.00 | 1 187 771.00 |
BX Customers and related accounts | 180.00 | | 180.00 | 180.00 |
CF Cash and cash equivalents | 33 334.00 | | 33 334.00 | 33 334.00 |
CJ TOTAL (II) | 33 514.00 | | 33 514.00 | 33 514.00 |
CO Grand total (0 to V) | 1 221 285.00 | | 1 221 285.00 | 1 221 285.00 |
CU Other investments | 1 187 771.00 | | 1 187 771.00 | 1 187 771.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 770.00 | | | 11 770.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 706 148.00 | | | 706 148.00 |
DK Regulated provisions | 6 804.00 | | | 6 804.00 |
DL TOTAL (I) | 724 722.00 | | | 724 722.00 |
DU Loans and Debts from Credit Institutions (3) | 302 255.00 | | | 302 255.00 |
DV Miscellaneous Loans and Financial Debts (4) | 185 023.00 | | | 185 023.00 |
DY Tax and social security liabilities | 9 285.00 | | | 9 285.00 |
EC TOTAL (IV) | 496 563.00 | | | 496 563.00 |
EE Grand total (I to V) | 1 221 285.00 | | | 1 221 285.00 |
EG Accrued income and payables due within one year | 238 152.00 | | | 238 152.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 55 550.00 | |
FJ Net sales | | | 55 550.00 | |
FR Total operating income (I) | | | 55 550.00 | |
FW Other purchases and external expenses | | | 12 774.00 | |
FY Salaries and Wages | | | 52 583.00 | |
GF Total Operating Expenses (II) | | | 65 357.00 | |
GG - OPERATING RESULT (I - II) | | | -9 807.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 730 000.00 | |
GP Total financial income (V) | | | 730 000.00 | |
GR Interest and similar expenses | | | 7 236.00 | |
GU Total financial expenses (VI) | | | 7 236.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 722 764.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 712 957.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 6 809.00 | | | 6 809.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 809.00 | | | -6 809.00 |
HL TOTAL REVENUE (I + III + V + VII) | 785 550.00 | | | 785 550.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 79 402.00 | | | 79 402.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 706 148.00 | | | 706 148.00 |
| |
| 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 | | | 1 187 771.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 187 771.00 | |
I4 DECREASES Grand Total | | | 1 187 771.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 187 771.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 6 804.00 | | |
7C Grand total | | 6 804.00 | | |
UJ - Exceptional | | 6 804.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 9 285.00 | 9 285.00 | | 9 285.00 |
8K Other liabilities (including liabilities related to repo transactions) | 25 650.00 | 25 650.00 | | 25 650.00 |
UX Other trade receivables | 180.00 | 180.00 | | 180.00 |
VH Loans with a maturity of more than one year at origin | 302 255.00 | 43 843.00 | 170 555.00 | 302 255.00 |
VI Group and Associates | 159 373.00 | 159 373.00 | | 159 373.00 |
VJ Loans taken out during the year | 300 000.00 | | | 300 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 180.00 | 180.00 | | 180.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 496 563.00 | 238 152.00 | 170 555.00 | 496 563.00 |
