| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 159 210.00 | | 159 210.00 | 159 210.00 |
BZ Other receivables | 173.00 | | 173.00 | 173.00 |
CF Cash and cash equivalents | 10 777.00 | | 10 777.00 | 10 777.00 |
CJ TOTAL (II) | 10 950.00 | | 10 950.00 | 10 950.00 |
CO Grand total (0 to V) | 170 160.00 | | 170 160.00 | 170 160.00 |
CR Shares due in more than one year | 173.00 | | | 173.00 |
CU Other investments | 159 210.00 | | 159 210.00 | 159 210.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DD Legal reserve (1) | 838.00 | | | 838.00 |
DG Other reserves | 9 762.00 | | | 9 762.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 672.00 | | | 6 672.00 |
DK Regulated provisions | 7 368.00 | | | 7 368.00 |
DL TOTAL (I) | 74 641.00 | | | 74 641.00 |
DU Loans and Debts from Credit Institutions (3) | 40 296.00 | | | 40 296.00 |
DV Miscellaneous Loans and Financial Debts (4) | 53 902.00 | | | 53 902.00 |
DX Trade payables and related accounts | 1 320.00 | | | 1 320.00 |
EC TOTAL (IV) | 95 518.00 | | | 95 518.00 |
EE Grand total (I to V) | 170 160.00 | | | 170 160.00 |
EG Accrued income and payables due within one year | 63 714.00 | | | 63 714.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 962.00 | |
GF Total Operating Expenses (II) | | | 1 962.00 | |
GG - OPERATING RESULT (I - II) | | | -1 962.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11 400.00 | |
GP Total financial income (V) | | | 11 400.00 | |
GR Interest and similar expenses | | | 923.00 | |
GU Total financial expenses (VI) | | | 923.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 476.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 514.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 842.00 | | | 1 842.00 |
HH Total exceptional expenses (VIII) | 1 842.00 | | | 1 842.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 842.00 | | | -1 842.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 400.00 | | | 11 400.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 727.00 | | | 4 727.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 672.00 | | | 6 672.00 |
| |
| 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 | 159 210.00 | | | 159 210.00 |
I3 DECREASES Total Financial Fixed Assets | | | 159 210.00 | |
I4 DECREASES Grand Total | | | 159 210.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 159 210.00 | | | 159 210.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 5 526.00 | 1 842.00 | | 5 526.00 |
7C Grand total | 5 526.00 | 1 842.00 | | 5 526.00 |
| |
| 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 | 7 917.00 | 7 917.00 | | 7 917.00 |
8B Suppliers and Related Accounts | 1 320.00 | 1 320.00 | | 1 320.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 977.00 | 9 977.00 | | 9 977.00 |
UX Other trade receivables | 173.00 | | 173.00 | 173.00 |
VH Loans with a maturity of more than one year at origin | 40 296.00 | 8 493.00 | 31 803.00 | 40 296.00 |
VI Group and Associates | 36 009.00 | 36 009.00 | | 36 009.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 173.00 | | 173.00 | 173.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 95 518.00 | 63 715.00 | 31 803.00 | 95 518.00 |
