| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 238 631.00 | | 238 631.00 | 238 631.00 |
BZ Other receivables | 7 461.00 | | 7 461.00 | 7 461.00 |
CF Cash and cash equivalents | 11 732.00 | | 11 732.00 | 11 732.00 |
CJ TOTAL (II) | 19 193.00 | | 19 193.00 | 19 193.00 |
CO Grand total (0 to V) | 257 824.00 | | 257 824.00 | 257 824.00 |
CU Other investments | 238 631.00 | | 238 631.00 | 238 631.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 221 976.00 | 208 840.00 | | 221 976.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 824.00 | 13 137.00 | | 17 824.00 |
DK Regulated provisions | 6 126.00 | 6 074.00 | | 6 126.00 |
DL TOTAL (I) | 251 426.00 | 233 551.00 | | 251 426.00 |
DU Loans and Debts from Credit Institutions (3) | 56.00 | 7 780.00 | | 56.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 851.00 | 5 270.00 | | 4 851.00 |
DX Trade payables and related accounts | 1 490.00 | 1 610.00 | | 1 490.00 |
EC TOTAL (IV) | 6 397.00 | 14 660.00 | | 6 397.00 |
EE Grand total (I to V) | 257 824.00 | 248 211.00 | | 257 824.00 |
EI Including equity loans | 4 851.00 | | | 4 851.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 842.00 | |
GF Total Operating Expenses (II) | | | 1 842.00 | |
GG - OPERATING RESULT (I - II) | | | -1 842.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 000.00 | |
GP Total financial income (V) | | | 20 000.00 | |
GR Interest and similar expenses | | | 283.00 | |
GU Total financial expenses (VI) | | | 283.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 19 717.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 876.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 52.00 | 300.00 | | 52.00 |
HH Total exceptional expenses (VIII) | 52.00 | 300.00 | | 52.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -52.00 | -300.00 | | -52.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 000.00 | 16 000.00 | | 20 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 176.00 | 2 863.00 | | 2 176.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 824.00 | 13 137.00 | | 17 824.00 |
| |
| 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 | 238 631.00 | | | 238 631.00 |
I3 DECREASES Total Financial Fixed Assets | | | 238 631.00 | |
I4 DECREASES Grand Total | | | 238 631.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 238 631.00 | | | 238 631.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 6 074.00 | 52.00 | | 6 074.00 |
7C Grand total | 6 074.00 | 52.00 | | 6 074.00 |
UJ - Exceptional | | 52.00 | | |
| |
| 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 | 1 490.00 | 1 490.00 | | 1 490.00 |
VG Loans with a maturity of up to one year at origin | 56.00 | 56.00 | | 56.00 |
VI Group and Associates | 4 851.00 | 4 851.00 | | 4 851.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 461.00 | 7 461.00 | | 7 461.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 461.00 | 7 461.00 | | 7 461.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 397.00 | 6 397.00 | | 6 397.00 |
