| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 368 776.00 | | 368 776.00 | 368 776.00 |
BZ Other receivables | 62 933.00 | | 62 933.00 | 62 933.00 |
CJ TOTAL (II) | 62 933.00 | | 62 933.00 | 62 933.00 |
CO Grand total (0 to V) | 431 710.00 | | 431 710.00 | 431 710.00 |
CU Other investments | 368 776.00 | | 368 776.00 | 368 776.00 |
| |
| 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 | 4 624.00 | | 200.00 |
DG Other reserves | 150 005.00 | 87 862.00 | | 150 005.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 63 937.00 | 57 719.00 | | 63 937.00 |
DK Regulated provisions | 15 337.00 | 11 581.00 | | 15 337.00 |
DL TOTAL (I) | 231 480.00 | 163 786.00 | | 231 480.00 |
DU Loans and Debts from Credit Institutions (3) | 109 230.00 | 144 741.00 | | 109 230.00 |
DV Miscellaneous Loans and Financial Debts (4) | 80 733.00 | 91 390.00 | | 80 733.00 |
DX Trade payables and related accounts | 1 800.00 | 1 800.00 | | 1 800.00 |
DY Tax and social security liabilities | 8 467.00 | | | 8 467.00 |
EC TOTAL (IV) | 200 230.00 | 237 932.00 | | 200 230.00 |
EE Grand total (I to V) | 431 710.00 | 401 718.00 | | 431 710.00 |
EG Accrued income and payables due within one year | 127 112.00 | 49 124.00 | | 127 112.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 505.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 2 509.00 | |
GG - OPERATING RESULT (I - II) | | | -2 509.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 70 000.00 | |
GL Other interest and similar income | | | 164.00 | |
GP Total financial income (V) | | | 70 164.00 | |
GR Interest and similar expenses | | | 2 046.00 | |
GU Total financial expenses (VI) | | | 2 046.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 68 118.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 65 608.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 756.00 | 3 756.00 | | 3 756.00 |
HH Total exceptional expenses (VIII) | 3 756.00 | 3 756.00 | | 3 756.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 756.00 | -3 756.00 | | -3 756.00 |
HK Income tax | -2 085.00 | -3 686.00 | | -2 085.00 |
HL TOTAL REVENUE (I + III + V + VII) | 70 164.00 | 65 875.00 | | 70 164.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 226.00 | 8 156.00 | | 6 226.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 63 937.00 | 57 719.00 | | 63 937.00 |
| |
| 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 | 368 776.00 | | | 368 776.00 |
I3 DECREASES Total Financial Fixed Assets | | | 368 776.00 | |
I4 DECREASES Grand Total | | | 368 776.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 368 776.00 | | | 368 776.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 581.00 | 3 756.00 | | 11 581.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 581.00 | 3 756.00 | | 11 581.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 11 581.00 | 3 756.00 | | 11 581.00 |
7C Grand total | 11 581.00 | 3 756.00 | | 11 581.00 |
UJ - Exceptional | | 3 756.00 | | |
| |
| 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 | 1 800.00 | 1 800.00 | | 1 800.00 |
8E Income Taxes | 8 467.00 | 8 467.00 | | 8 467.00 |
VC Group and associates | 62 933.00 | 62 933.00 | | 62 933.00 |
VG Loans with a maturity of up to one year at origin | 422.00 | 422.00 | | 422.00 |
VH Loans with a maturity of more than one year at origin | 108 808.00 | 35 691.00 | 73 117.00 | 108 808.00 |
VI Group and Associates | 80 733.00 | 80 733.00 | | 80 733.00 |
VK Loans repaid during the year | 35 125.00 | | | 35 125.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 62 933.00 | 62 933.00 | | 62 933.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 200 230.00 | 127 112.00 | 73 117.00 | 200 230.00 |
