| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 29 156.00 | | 29 156.00 | 29 156.00 |
BJ TOTAL (I) | 361 653.00 | | 361 653.00 | 361 653.00 |
CF Cash and cash equivalents | 51 251.00 | | 51 251.00 | 51 251.00 |
CJ TOTAL (II) | 51 251.00 | | 51 251.00 | 51 251.00 |
CO Grand total (0 to V) | 412 904.00 | | 412 904.00 | 412 904.00 |
CU Other investments | 332 497.00 | | 332 497.00 | 332 497.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 212 320.00 | 170 753.00 | | 212 320.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 61 049.00 | 41 567.00 | | 61 049.00 |
DK Regulated provisions | 4 287.00 | 4 250.00 | | 4 287.00 |
DL TOTAL (I) | 286 455.00 | 225 369.00 | | 286 455.00 |
DU Loans and Debts from Credit Institutions (3) | 126 287.00 | 152 835.00 | | 126 287.00 |
DV Miscellaneous Loans and Financial Debts (4) | 162.00 | 162.00 | | 162.00 |
EC TOTAL (IV) | 126 449.00 | 152 998.00 | | 126 449.00 |
EE Grand total (I to V) | 412 904.00 | 378 367.00 | | 412 904.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 490.00 | |
GF Total Operating Expenses (II) | | | 490.00 | |
GG - OPERATING RESULT (I - II) | | | -490.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 63 072.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | 63 072.00 | |
GR Interest and similar expenses | | | 1 496.00 | |
GU Total financial expenses (VI) | | | 1 496.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 61 576.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 61 086.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1 000.00 | | |
HD Total exceptional income (VII) | | 1 000.00 | | |
HF Exceptional expenses on capital transactions | | 1 000.00 | | |
HG Exceptional depreciation and provisions | 37.00 | 28.00 | | 37.00 |
HH Total exceptional expenses (VIII) | 37.00 | 1 028.00 | | 37.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -37.00 | -28.00 | | -37.00 |
HL TOTAL REVENUE (I + III + V + VII) | 63 072.00 | 44 503.00 | | 63 072.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 023.00 | 2 936.00 | | 2 023.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 61 049.00 | 41 567.00 | | 61 049.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 250.00 | 37.00 | | 4 250.00 |
7C Grand total | 4 250.00 | 37.00 | | 4 250.00 |
| |
| 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 | 162.00 | 162.00 | | 162.00 |
VG Loans with a maturity of up to one year at origin | 126 287.00 | 26 667.00 | 99 620.00 | 126 287.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 126 449.00 | 26 829.00 | 99 620.00 | 126 449.00 |
