| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 441 979.00 | | 1 441 979.00 | 1 441 979.00 |
BZ Other receivables | 120 664.00 | | 120 664.00 | 120 664.00 |
CF Cash and cash equivalents | 61 966.00 | | 61 966.00 | 61 966.00 |
CJ TOTAL (II) | 182 630.00 | | 182 630.00 | 182 630.00 |
CO Grand total (0 to V) | 1 624 609.00 | | 1 624 609.00 | 1 624 609.00 |
CU Other investments | 1 441 979.00 | | 1 441 979.00 | 1 441 979.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300.00 | 300.00 | | 300.00 |
DD Legal reserve (1) | 30.00 | | | 30.00 |
DG Other reserves | 56 937.00 | | | 56 937.00 |
DH Retained earnings | | -36 764.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 200 662.00 | 93 732.00 | | 200 662.00 |
DK Regulated provisions | 24 809.00 | 16 547.00 | | 24 809.00 |
DL TOTAL (I) | 282 739.00 | 73 814.00 | | 282 739.00 |
DU Loans and Debts from Credit Institutions (3) | 1 341 871.00 | 1 437 353.00 | | 1 341 871.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 4 230.00 | | |
DX Trade payables and related accounts | | 720.00 | | |
DY Tax and social security liabilities | | 79 563.00 | | |
EC TOTAL (IV) | 1 341 871.00 | 1 521 866.00 | | 1 341 871.00 |
EE Grand total (I to V) | 1 624 609.00 | 1 595 680.00 | | 1 624 609.00 |
EG Accrued income and payables due within one year | 113 159.00 | 201 241.00 | | 113 159.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 3 671.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 156.00 | |
FX Taxes, duties, and similar payments | | | 946.00 | |
GF Total Operating Expenses (II) | | | 7 102.00 | |
GG - OPERATING RESULT (I - II) | | | -7 102.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 229 235.00 | |
GP Total financial income (V) | | | 229 235.00 | |
GR Interest and similar expenses | | | 21 892.00 | |
GU Total financial expenses (VI) | | | 21 892.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 207 343.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 200 241.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 8 262.00 | 8 262.00 | | 8 262.00 |
HH Total exceptional expenses (VIII) | 8 262.00 | 8 262.00 | | 8 262.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 262.00 | -8 262.00 | | -8 262.00 |
HK Income tax | -8 684.00 | -9 129.00 | | -8 684.00 |
HL TOTAL REVENUE (I + III + V + VII) | 229 235.00 | 124 821.00 | | 229 235.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 572.00 | 31 090.00 | | 28 572.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 200 662.00 | 93 732.00 | | 200 662.00 |
| |
| 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 | 1 441 311.00 | | 668.00 | 1 441 311.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 441 979.00 | |
I4 DECREASES Grand Total | | | 1 441 979.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 441 311.00 | | 668.00 | 1 441 311.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 16 547.00 | 8 262.00 | | 16 547.00 |
7C Grand total | 16 547.00 | 8 262.00 | | 16 547.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VC Group and associates | 101 074.00 | 101 074.00 | | 101 074.00 |
VG Loans with a maturity of up to one year at origin | 1 341 871.00 | 113 159.00 | 383 071.00 | 1 341 871.00 |
VK Loans repaid during the year | 90 421.00 | | | 90 421.00 |
VM Income taxes | 19 590.00 | 19 590.00 | | 19 590.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 120 664.00 | 120 664.00 | | 120 664.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 341 871.00 | 113 159.00 | 383 071.00 | 1 341 871.00 |
