| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 26 288 861.00 | 24 920 311.00 | 1 368 550.00 | 26 288 861.00 |
BZ Other receivables | 195 046.00 | | 195 046.00 | 195 046.00 |
CF Cash and cash equivalents | 56 330.00 | | 56 330.00 | 56 330.00 |
CJ TOTAL (II) | 251 376.00 | | 251 376.00 | 251 376.00 |
CO Grand total (0 to V) | 26 540 237.00 | 24 920 311.00 | 1 619 926.00 | 26 540 237.00 |
CU Other investments | 26 288 861.00 | 24 920 311.00 | 1 368 550.00 | 26 288 861.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | 116 911.00 | 106 921.00 | | 116 911.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 091.00 | 809 990.00 | | 18 091.00 |
DK Regulated provisions | 1 268 401.00 | 1 268 401.00 | | 1 268 401.00 |
DL TOTAL (I) | 1 405 603.00 | 2 187 512.00 | | 1 405 603.00 |
DV Miscellaneous Loans and Financial Debts (4) | 212 703.00 | | | 212 703.00 |
DX Trade payables and related accounts | 1 620.00 | 1 980.00 | | 1 620.00 |
DY Tax and social security liabilities | | 259 701.00 | | |
EC TOTAL (IV) | 214 323.00 | 261 681.00 | | 214 323.00 |
EE Grand total (I to V) | 1 619 926.00 | 2 449 193.00 | | 1 619 926.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 693.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 693.00 | |
GG - OPERATING RESULT (I - II) | | | -1 692.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 800 184.00 | |
GM Reversals of provisions and transfers of expenses | | | 139 396.00 | |
GP Total financial income (V) | | | 800 184.00 | |
GQ Financial allocations to depreciation and provisions | | | 780 400.00 | |
GU Total financial expenses (VI) | | | 780 400.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 19 784.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 091.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -32 467.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 800 184.00 | 780 401.00 | | 800 184.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 782 093.00 | -29 589.00 | | 782 093.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 091.00 | 809 990.00 | | 18 091.00 |
| |
| 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 | 26 288 861.00 | | | 26 288 861.00 |
I3 DECREASES Total Financial Fixed Assets | | | 26 288 861.00 | |
I4 DECREASES Grand Total | | | 26 288 861.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 26 288 861.00 | | | 26 288 861.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 268 401.00 | | | 1 268 401.00 |
7B Total provisions for depreciation | 24 139 911.00 | 780 400.00 | | 24 139 911.00 |
7C Grand total | 25 408 312.00 | 780 400.00 | | 25 408 312.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 780 400.00 | | |
| |
| 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 | 1 620.00 | 1 620.00 | | 1 620.00 |
VB VAT | 270.00 | 270.00 | | 270.00 |
VI Group and Associates | 212 703.00 | 212 703.00 | | 212 703.00 |
VM Income taxes | 194 776.00 | 194 776.00 | | 194 776.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 195 046.00 | 195 046.00 | | 195 046.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 214 323.00 | 214 323.00 | | 214 323.00 |
