| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 320 959.00 | | 320 959.00 | 320 959.00 |
BJ TOTAL (I) | 757 676.00 | | 757 676.00 | 757 676.00 |
BZ Other receivables | 31 500.00 | | 31 500.00 | 31 500.00 |
CF Cash and cash equivalents | 93 716.00 | | 93 716.00 | 93 716.00 |
CJ TOTAL (II) | 125 216.00 | | 125 216.00 | 125 216.00 |
CO Grand total (0 to V) | 882 893.00 | | 882 893.00 | 882 893.00 |
CU Other investments | 436 717.00 | | 436 717.00 | 436 717.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DH Retained earnings | 506 309.00 | 643 400.00 | | 506 309.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 941.00 | 12 909.00 | | 43 941.00 |
DK Regulated provisions | 8 163.00 | 4 419.00 | | 8 163.00 |
DL TOTAL (I) | 599 113.00 | 701 428.00 | | 599 113.00 |
DV Miscellaneous Loans and Financial Debts (4) | 280 000.00 | 100 000.00 | | 280 000.00 |
DX Trade payables and related accounts | 3 780.00 | 3 660.00 | | 3 780.00 |
EC TOTAL (IV) | 283 780.00 | 103 660.00 | | 283 780.00 |
EE Grand total (I to V) | 882 893.00 | 805 088.00 | | 882 893.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 207.00 | |
GF Total Operating Expenses (II) | | | 2 207.00 | |
GG - OPERATING RESULT (I - II) | | | -2 207.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 49 892.00 | |
GP Total financial income (V) | | | 49 892.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 49 892.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 684.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 12 606.00 | | |
HD Total exceptional income (VII) | | 12 606.00 | | |
HG Exceptional depreciation and provisions | 3 743.00 | 3 743.00 | | 3 743.00 |
HH Total exceptional expenses (VIII) | 3 743.00 | 3 743.00 | | 3 743.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 743.00 | 8 863.00 | | -3 743.00 |
HK Income tax | | 1 299.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 49 892.00 | 21 600.00 | | 49 892.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 951.00 | 8 690.00 | | 5 951.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 941.00 | 12 909.00 | | 43 941.00 |
| |
| 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 | 729 320.00 | | 329 892.00 | 729 320.00 |
I3 DECREASES Total Financial Fixed Assets | | 301 535.00 | 757 676.00 | |
I4 DECREASES Grand Total | | 301 535.00 | 757 676.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 729 320.00 | | 329 892.00 | 729 320.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 419.00 | 3 743.00 | 8 163.00 | 4 419.00 |
7C Grand total | 4 419.00 | 3 743.00 | 8 163.00 | 4 419.00 |
UJ - Exceptional | | 3 743.00 | 8 163.00 | |
| |
| 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 | 3 780.00 | 3 780.00 | | 3 780.00 |
UL Receivables related to investments | 320 959.00 | 320 959.00 | | 320 959.00 |
VI Group and Associates | 280 000.00 | 280 000.00 | | 280 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 31 500.00 | 31 500.00 | | 31 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 352 459.00 | 352 459.00 | | 352 459.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 283 780.00 | 283 780.00 | | 283 780.00 |
