| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 826 068.00 | 9 812 778.00 | 13 290.00 | 9 826 068.00 |
BZ Other receivables | 812 244.00 | | 812 244.00 | 812 244.00 |
CJ TOTAL (II) | 812 244.00 | | 812 244.00 | 812 244.00 |
CO Grand total (0 to V) | 10 638 313.00 | 9 812 778.00 | 825 535.00 | 10 638 313.00 |
CU Other investments | 9 826 069.00 | 9 812 778.00 | 13 291.00 | 9 826 069.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 176 805.00 | 176 805.00 | | 176 805.00 |
DH Retained earnings | 83 299.00 | -6.00 | | 83 299.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 170 856.00 | 83 305.00 | | 170 856.00 |
DL TOTAL (I) | 430 960.00 | 260 104.00 | | 430 960.00 |
DP Provisions for Risks | 392 000.00 | 566 000.00 | | 392 000.00 |
DR TOTAL (IV) | 392 000.00 | 566 000.00 | | 392 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 80.00 | 215.00 | | 80.00 |
DX Trade payables and related accounts | 2 494.00 | 3 571.00 | | 2 494.00 |
EC TOTAL (IV) | 2 574.00 | 3 785.00 | | 2 574.00 |
EE Grand total (I to V) | 825 535.00 | 829 890.00 | | 825 535.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 075.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 2 076.00 | |
GG - OPERATING RESULT (I - II) | | | -2 076.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | 174 000.00 | |
GP Total financial income (V) | | | 174 006.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 000.00 | |
GR Interest and similar expenses | | | 80.00 | |
GU Total financial expenses (VI) | | | 1 080.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 172 926.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 170 850.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -6.00 | -6.00 | | -6.00 |
HL TOTAL REVENUE (I + III + V + VII) | 174 006.00 | 90 544.00 | | 174 006.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 150.00 | 7 239.00 | | 3 150.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 170 856.00 | 83 305.00 | | 170 856.00 |
| |
| 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 | 14 000.00 | | -1 000.00 | 14 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 000.00 | |
I4 DECREASES Grand Total | | | 13 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 000.00 | | -1 000.00 | 14 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 566 000.00 | | 348 000.00 | 566 000.00 |
7C Grand total | 566 000.00 | | 348 000.00 | 566 000.00 |
