| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 657 263.00 | | 657 263.00 | 657 263.00 |
CF Cash and cash equivalents | 5 257.00 | | 5 257.00 | 5 257.00 |
CJ TOTAL (II) | 5 257.00 | | 5 257.00 | 5 257.00 |
CO Grand total (0 to V) | 662 520.00 | | 662 520.00 | 662 520.00 |
CU Other investments | 657 248.00 | | 657 248.00 | 657 248.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 248 000.00 | 248 000.00 | | 248 000.00 |
DD Legal reserve (1) | 6 299.00 | 1 722.00 | | 6 299.00 |
DG Other reserves | 119 680.00 | 32 717.00 | | 119 680.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 187 954.00 | 91 540.00 | | 187 954.00 |
DK Regulated provisions | 8 113.00 | 5 795.00 | | 8 113.00 |
DL TOTAL (I) | 570 047.00 | 379 774.00 | | 570 047.00 |
DU Loans and Debts from Credit Institutions (3) | 85 707.00 | 128 533.00 | | 85 707.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 547.00 | 3 804.00 | | 4 547.00 |
DX Trade payables and related accounts | 1 310.00 | 1 310.00 | | 1 310.00 |
DY Tax and social security liabilities | 709.00 | 573.00 | | 709.00 |
DZ Fixed asset liabilities and related accounts | 200.00 | 150 200.00 | | 200.00 |
EC TOTAL (IV) | 92 473.00 | 284 420.00 | | 92 473.00 |
EE Grand total (I to V) | 662 520.00 | 664 195.00 | | 662 520.00 |
EG Accrued income and payables due within one year | 72 161.00 | 198 796.00 | | 72 161.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 26.00 | |
FR Total operating income (I) | | | 26.00 | |
FW Other purchases and external expenses | | | 2 359.00 | |
FX Taxes, duties, and similar payments | | | 136.00 | |
GF Total Operating Expenses (II) | | | 2 495.00 | |
GG - OPERATING RESULT (I - II) | | | -2 469.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 193 600.00 | |
GP Total financial income (V) | | | 193 600.00 | |
GR Interest and similar expenses | | | 857.00 | |
GU Total financial expenses (VI) | | | 857.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 192 742.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 190 272.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 318.00 | 2 318.00 | | 2 318.00 |
HH Total exceptional expenses (VIII) | 2 318.00 | 2 318.00 | | 2 318.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 318.00 | -2 318.00 | | -2 318.00 |
HL TOTAL REVENUE (I + III + V + VII) | 193 626.00 | 97 308.00 | | 193 626.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 671.00 | 5 767.00 | | 5 671.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 187 954.00 | 91 540.00 | | 187 954.00 |
| |
| 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 | 657 263.00 | | | 657 263.00 |
I3 DECREASES Total Financial Fixed Assets | | | 657 263.00 | |
I4 DECREASES Grand Total | | | 657 263.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 657 263.00 | | | 657 263.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 795.00 | 2 318.00 | | 5 795.00 |
7C Grand total | 5 795.00 | 2 318.00 | | 5 795.00 |
UJ - Exceptional | | 2 318.00 | | |
| |
| 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 | 1 310.00 | 1 310.00 | | 1 310.00 |
8J Fixed Asset Liabilities and Related Accounts | 200.00 | 200.00 | | 200.00 |
VH Loans with a maturity of more than one year at origin | 85 707.00 | 65 395.00 | 20 312.00 | 85 707.00 |
VI Group and Associates | 4 547.00 | 4 547.00 | | 4 547.00 |
VK Loans repaid during the year | 42 900.00 | | | 42 900.00 |
VQ Other Taxes, Duties, and Similar Debts | 272.00 | 272.00 | | 272.00 |
VW VAT | 437.00 | 437.00 | | 437.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 92 473.00 | 72 161.00 | 20 312.00 | 92 473.00 |
