| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 366 245.00 | | 366 245.00 | 366 245.00 |
BZ Other receivables | 11 232.00 | | 11 232.00 | 11 232.00 |
CF Cash and cash equivalents | 93 543.00 | | 93 543.00 | 93 543.00 |
CJ TOTAL (II) | 104 775.00 | | 104 775.00 | 104 775.00 |
CO Grand total (0 to V) | 471 020.00 | | 471 020.00 | 471 020.00 |
CU Other investments | 366 245.00 | | 366 245.00 | 366 245.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 341 650.00 | | | 341 650.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 907.00 | | | 58 907.00 |
DK Regulated provisions | 35 483.00 | | | 35 483.00 |
DL TOTAL (I) | 437 140.00 | | | 437 140.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 673.00 | | | 31 673.00 |
DX Trade payables and related accounts | 2 074.00 | | | 2 074.00 |
DY Tax and social security liabilities | 132.00 | | | 132.00 |
EC TOTAL (IV) | 33 879.00 | | | 33 879.00 |
EE Grand total (I to V) | 471 020.00 | | | 471 020.00 |
EG Accrued income and payables due within one year | 33 879.00 | | | 33 879.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 226.00 | |
FX Taxes, duties, and similar payments | | | 95.00 | |
GF Total Operating Expenses (II) | | | 7 321.00 | |
GG - OPERATING RESULT (I - II) | | | -7 321.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 64 498.00 | |
GP Total financial income (V) | | | 64 498.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 64 498.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 176.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 731.00 | | | -1 731.00 |
HL TOTAL REVENUE (I + III + V + VII) | 64 498.00 | | | 64 498.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 590.00 | | | 5 590.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 58 907.00 | | | 58 907.00 |
| |
| 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 | 366 245.00 | | | 366 245.00 |
I3 DECREASES Total Financial Fixed Assets | | | 366 245.00 | |
I4 DECREASES Grand Total | | | 366 245.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 366 245.00 | | | 366 245.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 35 483.00 | | | 35 483.00 |
7C Grand total | 35 483.00 | | | 35 483.00 |
| |
| 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 | 2 074.00 | 2 074.00 | | 2 074.00 |
8D Social Security and Other Social Organizations | 132.00 | 132.00 | | 132.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 012.00 | 8 012.00 | | 8 012.00 |
VI Group and Associates | 23 661.00 | 23 661.00 | | 23 661.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 232.00 | 11 232.00 | | 11 232.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 232.00 | 11 232.00 | | 11 232.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 880.00 | 33 880.00 | | 33 880.00 |
