| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 212 773.00 | | 212 773.00 | 212 773.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 26 718.00 | | 26 718.00 | 26 718.00 |
CJ TOTAL (II) | 26 718.00 | | 26 718.00 | 26 718.00 |
CO Grand total (0 to V) | 239 491.00 | | 239 491.00 | 239 491.00 |
CU Other investments | 212 773.00 | | 212 773.00 | 212 773.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 18 544.00 | | | 18 544.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 962.00 | 18 644.00 | | 33 962.00 |
DK Regulated provisions | 3 426.00 | 1 871.00 | | 3 426.00 |
DL TOTAL (I) | 57 033.00 | 21 515.00 | | 57 033.00 |
DU Loans and Debts from Credit Institutions (3) | 110 061.00 | 131 182.00 | | 110 061.00 |
DV Miscellaneous Loans and Financial Debts (4) | 72 110.00 | 89 315.00 | | 72 110.00 |
DX Trade payables and related accounts | 288.00 | 276.00 | | 288.00 |
EC TOTAL (IV) | 182 458.00 | 220 773.00 | | 182 458.00 |
EE Grand total (I to V) | 239 491.00 | 242 289.00 | | 239 491.00 |
EG Accrued income and payables due within one year | 95 353.00 | 112 475.00 | | 95 353.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 677.00 | |
GF Total Operating Expenses (II) | | | 1 677.00 | |
GG - OPERATING RESULT (I - II) | | | -1 677.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 900.00 | |
GP Total financial income (V) | | | 40 900.00 | |
GR Interest and similar expenses | | | 3 706.00 | |
GU Total financial expenses (VI) | | | 3 706.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 37 194.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 517.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 555.00 | 1 871.00 | | 1 555.00 |
HH Total exceptional expenses (VIII) | 1 555.00 | 1 871.00 | | 1 555.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 555.00 | -1 871.00 | | -1 555.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 900.00 | 29 000.00 | | 40 900.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 938.00 | 10 356.00 | | 6 938.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 962.00 | 18 644.00 | | 33 962.00 |
| |
| 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 | 212 773.00 | | | 212 773.00 |
I3 DECREASES Total Financial Fixed Assets | | | 212 773.00 | |
I4 DECREASES Grand Total | | | 212 773.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 212 773.00 | | | 212 773.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 871.00 | 1 555.00 | | 1 871.00 |
7C Grand total | 1 871.00 | 1 555.00 | | 1 871.00 |
UJ - Exceptional | | 1 555.00 | | |
| |
| 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 | 288.00 | 288.00 | | 288.00 |
VG Loans with a maturity of up to one year at origin | 1 763.00 | 1 763.00 | | 1 763.00 |
VH Loans with a maturity of more than one year at origin | 108 298.00 | 21 193.00 | 87 105.00 | 108 298.00 |
VI Group and Associates | 72 110.00 | 72 110.00 | | 72 110.00 |
VK Loans repaid during the year | 20 964.00 | | | 20 964.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 182 458.00 | 95 353.00 | 87 105.00 | 182 458.00 |
