| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 116 725.00 | | 1 116 725.00 | 1 116 725.00 |
BZ Other receivables | 256 962.00 | | 256 962.00 | 256 962.00 |
CF Cash and cash equivalents | 399.00 | | 399.00 | 399.00 |
CJ TOTAL (II) | 257 360.00 | | 257 360.00 | 257 360.00 |
CO Grand total (0 to V) | 1 374 086.00 | | 1 374 086.00 | 1 374 086.00 |
CU Other investments | 1 116 725.00 | | 1 116 725.00 | 1 116 725.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 324 000.00 | 324 000.00 | | 324 000.00 |
DD Legal reserve (1) | 4 178.00 | | | 4 178.00 |
DG Other reserves | 79 364.00 | | | 79 364.00 |
DH Retained earnings | | -5 137.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 89 313.00 | 88 679.00 | | 89 313.00 |
DK Regulated provisions | 11 101.00 | 5 777.00 | | 11 101.00 |
DL TOTAL (I) | 507 956.00 | 413 320.00 | | 507 956.00 |
DU Loans and Debts from Credit Institutions (3) | 627 699.00 | 703 045.00 | | 627 699.00 |
DV Miscellaneous Loans and Financial Debts (4) | 237 531.00 | 240 887.00 | | 237 531.00 |
DX Trade payables and related accounts | 900.00 | 740.00 | | 900.00 |
EC TOTAL (IV) | 866 130.00 | 944 672.00 | | 866 130.00 |
EE Grand total (I to V) | 1 374 086.00 | 1 357 991.00 | | 1 374 086.00 |
EG Accrued income and payables due within one year | 316 844.00 | 319 691.00 | | 316 844.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 5.00 | |
FW Other purchases and external expenses | | | 5 037.00 | |
GE Other Expenses | | | 148.00 | |
GF Total Operating Expenses (II) | | | 5 185.00 | |
GG - OPERATING RESULT (I - II) | | | -5 180.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 103 356.00 | |
GL Other interest and similar income | | | 6.00 | |
GP Total financial income (V) | | | 103 362.00 | |
GR Interest and similar expenses | | | 7 303.00 | |
GU Total financial expenses (VI) | | | 7 303.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 96 060.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 90 880.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 5 324.00 | 5 324.00 | | 5 324.00 |
HH Total exceptional expenses (VIII) | 5 324.00 | 5 324.00 | | 5 324.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 324.00 | -5 324.00 | | -5 324.00 |
HK Income tax | -3 757.00 | -5 264.00 | | -3 757.00 |
HL TOTAL REVENUE (I + III + V + VII) | 103 367.00 | 102 711.00 | | 103 367.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 054.00 | 14 031.00 | | 14 054.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 89 313.00 | 88 679.00 | | 89 313.00 |
| |
| 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 | 1 116 725.00 | | | 1 116 725.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 116 725.00 | |
I4 DECREASES Grand Total | | | 1 116 725.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 116 725.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 116 725.00 | | | 1 116 725.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 116 725.00 | | | 1 116 725.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 777.00 | 5 324.00 | | 5 777.00 |
7C Grand total | 5 777.00 | 5 324.00 | | 5 777.00 |
UJ - Exceptional | | 5 324.00 | | |
| |
| 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 | 900.00 | 900.00 | | 900.00 |
VC Group and associates | 230 165.00 | 230 165.00 | | 230 165.00 |
VG Loans with a maturity of up to one year at origin | 2 719.00 | 2 719.00 | | 2 719.00 |
VH Loans with a maturity of more than one year at origin | 624 980.00 | 75 695.00 | 309 653.00 | 624 980.00 |
VI Group and Associates | 237 531.00 | 237 531.00 | | 237 531.00 |
VK Loans repaid during the year | 75 020.00 | | | 75 020.00 |
VM Income taxes | 26 796.00 | 26 796.00 | | 26 796.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 256 962.00 | 256 962.00 | | 256 962.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 866 130.00 | 316 844.00 | 309 653.00 | 866 130.00 |
