| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 292.00 | 856.00 | 436.00 | 1 292.00 |
BJ TOTAL (I) | 1 289 426.00 | 856.00 | 1 288 570.00 | 1 289 426.00 |
BZ Other receivables | 38 876.00 | | 38 876.00 | 38 876.00 |
CF Cash and cash equivalents | 28 379.00 | | 28 379.00 | 28 379.00 |
CJ TOTAL (II) | 67 255.00 | | 67 255.00 | 67 255.00 |
CO Grand total (0 to V) | 1 356 682.00 | 856.00 | 1 355 826.00 | 1 356 682.00 |
CU Other investments | 1 288 133.00 | | 1 288 133.00 | 1 288 133.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 652 704.00 | 652 704.00 | | 652 704.00 |
DD Legal reserve (1) | 13 308.00 | 13 308.00 | | 13 308.00 |
DG Other reserves | 238 150.00 | 172 852.00 | | 238 150.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 998.00 | 65 298.00 | | 44 998.00 |
DK Regulated provisions | 10 003.00 | 7 337.00 | | 10 003.00 |
DL TOTAL (I) | 959 164.00 | 911 500.00 | | 959 164.00 |
DU Loans and Debts from Credit Institutions (3) | 281 985.00 | 328 484.00 | | 281 985.00 |
DV Miscellaneous Loans and Financial Debts (4) | 112 725.00 | 83 135.00 | | 112 725.00 |
DX Trade payables and related accounts | 1 950.00 | | | 1 950.00 |
EA Other liabilities | 2.00 | 2.00 | | 2.00 |
EC TOTAL (IV) | 396 662.00 | 411 621.00 | | 396 662.00 |
EE Grand total (I to V) | 1 355 826.00 | 1 323 121.00 | | 1 355 826.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 18.00 | | | 18.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 706.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 258.00 | |
GF Total Operating Expenses (II) | | | 4 964.00 | |
GG - OPERATING RESULT (I - II) | | | -4 964.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 59 904.00 | |
GL Other interest and similar income | | | 984.00 | |
GP Total financial income (V) | | | 60 888.00 | |
GR Interest and similar expenses | | | 5 528.00 | |
GU Total financial expenses (VI) | | | 5 528.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 55 359.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 50 394.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 200.00 | | |
HD Total exceptional income (VII) | | 1 200.00 | | |
HE Exceptional expenses on management operations | 5 255.00 | | | 5 255.00 |
HG Exceptional depreciation and provisions | 2 665.00 | 2 665.00 | | 2 665.00 |
HH Total exceptional expenses (VIII) | 7 921.00 | 2 666.00 | | 7 921.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 921.00 | -1 466.00 | | -7 921.00 |
HK Income tax | -2 525.00 | -3 435.00 | | -2 525.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 888.00 | 76 080.00 | | 60 888.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 890.00 | 10 781.00 | | 15 890.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 998.00 | 65 298.00 | | 44 998.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 598.00 | 259.00 | | 598.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 598.00 | 259.00 | | 598.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 7 338.00 | 2 666.00 | | 7 338.00 |
7C Grand total | 7 338.00 | 2 666.00 | | 7 338.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 112 725.00 | 112 725.00 | | 112 725.00 |
8B Suppliers and Related Accounts | 1 950.00 | 1 950.00 | | 1 950.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2.00 | 2.00 | | 2.00 |
VG Loans with a maturity of up to one year at origin | 281 985.00 | 47 334.00 | 185 102.00 | 281 985.00 |
VS Prepaid expenses | 38 876.00 | 38 876.00 | | 38 876.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 876.00 | 38 876.00 | | 38 876.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 396 662.00 | 162 011.00 | 185 102.00 | 396 662.00 |
