| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 863 210.00 | | 863 210.00 | 863 210.00 |
BZ Other receivables | 32 519.00 | | 32 519.00 | 32 519.00 |
CF Cash and cash equivalents | 348 241.00 | | 348 241.00 | 348 241.00 |
CJ TOTAL (II) | 380 760.00 | | 380 760.00 | 380 760.00 |
CO Grand total (0 to V) | 1 243 970.00 | | 1 243 970.00 | 1 243 970.00 |
CU Other investments | 863 210.00 | | 863 210.00 | 863 210.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 216 376.00 | | | 216 376.00 |
DD Legal reserve (1) | 21 637.00 | | | 21 637.00 |
DG Other reserves | 488 472.00 | | | 488 472.00 |
DH Retained earnings | 45 391.00 | | | 45 391.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 210 546.00 | | | 210 546.00 |
DK Regulated provisions | 33 524.00 | | | 33 524.00 |
DL TOTAL (I) | 1 015 947.00 | | | 1 015 947.00 |
DU Loans and Debts from Credit Institutions (3) | 96 608.00 | | | 96 608.00 |
DV Miscellaneous Loans and Financial Debts (4) | 129 184.00 | | | 129 184.00 |
DX Trade payables and related accounts | 2 229.00 | | | 2 229.00 |
EC TOTAL (IV) | 228 022.00 | | | 228 022.00 |
EE Grand total (I to V) | 1 243 970.00 | | | 1 243 970.00 |
EG Accrued income and payables due within one year | 131 531.00 | | | 131 531.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 111.00 | |
GF Total Operating Expenses (II) | | | 11 111.00 | |
GG - OPERATING RESULT (I - II) | | | -11 111.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 230 764.00 | |
GP Total financial income (V) | | | 230 764.00 | |
GR Interest and similar expenses | | | 4 882.00 | |
GU Total financial expenses (VI) | | | 4 882.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 225 881.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 214 770.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 224.00 | | | 4 224.00 |
HL TOTAL REVENUE (I + III + V + VII) | 230 764.00 | | | 230 764.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 218.00 | | | 20 218.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 210 546.00 | | | 210 546.00 |
| |
| 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 | 863 210.00 | | | 863 210.00 |
I3 DECREASES Total Financial Fixed Assets | | | 863 210.00 | |
I4 DECREASES Grand Total | | | 863 210.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 863 210.00 | | | 863 210.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 33 524.00 | | | 33 524.00 |
7C Grand total | 33 524.00 | | | 33 524.00 |
| |
| 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 | 2 229.00 | 2 229.00 | | 2 229.00 |
VC Group and associates | 791.00 | 791.00 | | 791.00 |
VH Loans with a maturity of more than one year at origin | 96 608.00 | 118.00 | | 96 608.00 |
VI Group and Associates | 129 184.00 | 129 184.00 | | 129 184.00 |
VK Loans repaid during the year | 49 728.00 | | | 49 728.00 |
VM Income taxes | 31 728.00 | 31 728.00 | | 31 728.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 519.00 | 32 519.00 | | 32 519.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 228 022.00 | 131 531.00 | | 228 022.00 |
