| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 745 006.00 | | 745 006.00 | 745 006.00 |
CF Cash and cash equivalents | 134 320.00 | | 134 320.00 | 134 320.00 |
CJ TOTAL (II) | 134 320.00 | | 134 320.00 | 134 320.00 |
CO Grand total (0 to V) | 879 326.00 | | 879 326.00 | 879 326.00 |
CS Evaluated investments - equity method | 745 006.00 | | 745 006.00 | 745 006.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 154 200.00 | 154 200.00 | | 154 200.00 |
DD Legal reserve (1) | 10 832.00 | 8 122.00 | | 10 832.00 |
DG Other reserves | 205 771.00 | 154 295.00 | | 205 771.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 87 761.00 | 54 185.00 | | 87 761.00 |
DK Regulated provisions | 11 220.00 | 9 987.00 | | 11 220.00 |
DL TOTAL (I) | 469 786.00 | 380 790.00 | | 469 786.00 |
DU Loans and Debts from Credit Institutions (3) | 283 156.00 | 115 799.00 | | 283 156.00 |
DV Miscellaneous Loans and Financial Debts (4) | 126 384.00 | 126 384.00 | | 126 384.00 |
EC TOTAL (IV) | 409 540.00 | 242 183.00 | | 409 540.00 |
EE Grand total (I to V) | 879 326.00 | 622 973.00 | | 879 326.00 |
EG Accrued income and payables due within one year | 194 378.00 | 165 056.00 | | 194 378.00 |
EI Including equity loans | 126 384.00 | | | 126 384.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FS Purchases of goods (including customs duties) | | | 5.00 | |
FU Purchases of raw materials and other supplies | | | 5.00 | |
FW Other purchases and external expenses | | | 2 790.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 790.00 | |
GG - OPERATING RESULT (I - II) | | | -2 790.00 | |
GP Total financial income (V) | | | 93 594.00 | |
GU Total financial expenses (VI) | | | 1 807.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 91 786.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 88 995.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 1 233.00 | 2 183.00 | | 1 233.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 233.00 | -2 183.00 | | -1 233.00 |
HL TOTAL REVENUE (I + III + V + VII) | 93 594.00 | 60 233.00 | | 93 594.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 832.00 | 6 047.00 | | 5 832.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 87 761.00 | 54 185.00 | | 87 761.00 |
| |
| 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 | 533 908.00 | | 211 098.00 | 533 908.00 |
I3 DECREASES Total Financial Fixed Assets | | | 745 006.00 | |
I4 DECREASES Grand Total | | | 745 006.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 533 908.00 | | 211 098.00 | 533 908.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 9 987.00 | 1 233.00 | | 9 987.00 |
7C Grand total | 9 987.00 | 1 233.00 | | 9 987.00 |
UJ - Exceptional | | 1 233.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VG Loans with a maturity of up to one year at origin | 1 030.00 | 1 030.00 | | 1 030.00 |
VH Loans with a maturity of more than one year at origin | 282 126.00 | 66 964.00 | 155 595.00 | 282 126.00 |
VI Group and Associates | 126 384.00 | 126 384.00 | | 126 384.00 |
VJ Loans taken out during the year | 205 000.00 | | | 205 000.00 |
VK Loans repaid during the year | 37 693.00 | | | 37 693.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 409 540.00 | 194 378.00 | 155 595.00 | 409 540.00 |
