| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 72 188.00 | | 72 188.00 | 72 188.00 |
BZ Other receivables | 477 275.00 | | 477 275.00 | 477 275.00 |
CF Cash and cash equivalents | 3 888.00 | | 3 888.00 | 3 888.00 |
CJ TOTAL (II) | 481 163.00 | | 481 163.00 | 481 163.00 |
CO Grand total (0 to V) | 553 351.00 | | 553 351.00 | 553 351.00 |
CR Shares due in more than one year | 463 777.00 | | | 463 777.00 |
CU Other investments | 72 188.00 | | 72 188.00 | 72 188.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DH Retained earnings | -168 922.00 | -167 654.00 | | -168 922.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 125.00 | -1 268.00 | | 18 125.00 |
DK Regulated provisions | 2 041.00 | 370.00 | | 2 041.00 |
DL TOTAL (I) | -88 756.00 | -108 553.00 | | -88 756.00 |
DU Loans and Debts from Credit Institutions (3) | 6.00 | 6.00 | | 6.00 |
DV Miscellaneous Loans and Financial Debts (4) | 637 569.00 | 479 798.00 | | 637 569.00 |
DX Trade payables and related accounts | 4 494.00 | 3 792.00 | | 4 494.00 |
DY Tax and social security liabilities | 39.00 | 39.00 | | 39.00 |
EA Other liabilities | | 14 755.00 | | |
EC TOTAL (IV) | 642 108.00 | 498 390.00 | | 642 108.00 |
EE Grand total (I to V) | 553 351.00 | 389 837.00 | | 553 351.00 |
EG Accrued income and payables due within one year | 15 981.00 | 20 064.00 | | 15 981.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 6.00 | | | 6.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 14 355.00 | |
FR Total operating income (I) | | | 14 355.00 | |
FW Other purchases and external expenses | | | 7 237.00 | |
FX Taxes, duties, and similar payments | | | 186.00 | |
GF Total Operating Expenses (II) | | | 7 422.00 | |
GG - OPERATING RESULT (I - II) | | | 6 933.00 | |
GH Attributed profit or transferred loss (III) | | | 8 198.00 | |
GL Other interest and similar income | | | 5 833.00 | |
GP Total financial income (V) | | | 5 833.00 | |
GR Interest and similar expenses | | | 1 168.00 | |
GU Total financial expenses (VI) | | | 1 168.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 665.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 796.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 672.00 | 370.00 | | 1 672.00 |
HH Total exceptional expenses (VIII) | 1 672.00 | 370.00 | | 1 672.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 672.00 | -370.00 | | -1 672.00 |
HL TOTAL REVENUE (I + III + V + VII) | 28 386.00 | 4 742.00 | | 28 386.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 262.00 | 6 010.00 | | 10 262.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 125.00 | -1 268.00 | | 18 125.00 |
| |
| 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 | 72 188.00 | | | 72 188.00 |
I3 DECREASES Total Financial Fixed Assets | | | 72 188.00 | |
I4 DECREASES Grand Total | | | 72 188.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 72 188.00 | | | 72 188.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 370.00 | 1 672.00 | | 370.00 |
7C Grand total | 370.00 | 1 672.00 | | 370.00 |
UJ - Exceptional | | 1 672.00 | | |
| |
| 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 | 4 494.00 | 4 494.00 | | 4 494.00 |
VC Group and associates | 477 275.00 | 13 498.00 | 463 777.00 | 477 275.00 |
VG Loans with a maturity of up to one year at origin | 6.00 | 6.00 | | 6.00 |
VI Group and Associates | 637 569.00 | 11 442.00 | 40 000.00 | 637 569.00 |
VQ Other Taxes, Duties, and Similar Debts | 39.00 | 39.00 | | 39.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 477 275.00 | 13 498.00 | 463 777.00 | 477 275.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 642 108.00 | 15 981.00 | 40 000.00 | 642 108.00 |
