| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 639 313.00 | | 639 313.00 | 639 313.00 |
BZ Other receivables | 83 699.00 | | 83 699.00 | 83 699.00 |
CF Cash and cash equivalents | 113 647.00 | | 113 647.00 | 113 647.00 |
CJ TOTAL (II) | 197 346.00 | | 197 346.00 | 197 346.00 |
CO Grand total (0 to V) | 836 659.00 | | 836 659.00 | 836 659.00 |
CU Other investments | 639 298.00 | | 639 298.00 | 639 298.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 112 000.00 | | | 112 000.00 |
DD Legal reserve (1) | 11 200.00 | | | 11 200.00 |
DG Other reserves | 402 475.00 | | | 402 475.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 143 403.00 | | | 143 403.00 |
DK Regulated provisions | 21 398.00 | | | 21 398.00 |
DL TOTAL (I) | 690 477.00 | | | 690 477.00 |
DU Loans and Debts from Credit Institutions (3) | 89 257.00 | | | 89 257.00 |
DX Trade payables and related accounts | 2 146.00 | | | 2 146.00 |
DY Tax and social security liabilities | 54 778.00 | | | 54 778.00 |
EC TOTAL (IV) | 146 181.00 | | | 146 181.00 |
EE Grand total (I to V) | 836 659.00 | | | 836 659.00 |
EG Accrued income and payables due within one year | 116 353.00 | | | 116 353.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 510.00 | |
GF Total Operating Expenses (II) | | | 3 510.00 | |
GG - OPERATING RESULT (I - II) | | | -3 510.00 | |
GL Other interest and similar income | | | 150 211.00 | |
GP Total financial income (V) | | | 150 211.00 | |
GR Interest and similar expenses | | | 2 726.00 | |
GU Total financial expenses (VI) | | | 2 726.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 147 485.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 143 974.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 554.00 | | | 2 554.00 |
HH Total exceptional expenses (VIII) | 2 554.00 | | | 2 554.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 554.00 | | | -2 554.00 |
HK Income tax | -1 983.00 | | | -1 983.00 |
HL TOTAL REVENUE (I + III + V + VII) | 150 211.00 | | | 150 211.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 807.00 | | | 6 807.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 143 403.00 | | | 143 403.00 |
| |
| 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 | 631 413.00 | | 7 900.00 | 631 413.00 |
I3 DECREASES Total Financial Fixed Assets | | | 639 313.00 | |
I4 DECREASES Grand Total | | | 639 313.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 631 413.00 | | 7 900.00 | 631 413.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 18 844.00 | 2 554.00 | | 18 844.00 |
7C Grand total | 18 844.00 | 2 554.00 | | 18 844.00 |
UJ - Exceptional | | 2 554.00 | | |
| |
| 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 | 2 146.00 | 2 146.00 | | 2 146.00 |
8D Social Security and Other Social Organizations | 54 778.00 | 54 778.00 | | 54 778.00 |
VH Loans with a maturity of more than one year at origin | 89 258.00 | 59 429.00 | 29 829.00 | 89 258.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 83 699.00 | 83 699.00 | | 83 699.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 83 699.00 | 83 699.00 | | 83 699.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 146 182.00 | 116 353.00 | 29 829.00 | 146 182.00 |
