| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 545.00 | | 1 545.00 | 1 545.00 |
BJ TOTAL (I) | 681 545.00 | 111 989.00 | 569 556.00 | 681 545.00 |
CF Cash and cash equivalents | 4 982.00 | | 4 982.00 | 4 982.00 |
CJ TOTAL (II) | 4 982.00 | | 4 982.00 | 4 982.00 |
CO Grand total (0 to V) | 686 527.00 | 111 989.00 | 574 538.00 | 686 527.00 |
CP Shares due in less than one year | 1 545.00 | | | 1 545.00 |
CU Other investments | 680 000.00 | 111 989.00 | 568 011.00 | 680 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 78 000.00 | 78 000.00 | | 78 000.00 |
DB Share, merger, contribution premiums, etc. | 333.00 | 333.00 | | 333.00 |
DD Legal reserve (1) | 6 532.00 | 4 049.00 | | 6 532.00 |
DG Other reserves | 124 101.00 | 76 926.00 | | 124 101.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 865.00 | 49 658.00 | | 2 865.00 |
DL TOTAL (I) | 211 831.00 | 208 966.00 | | 211 831.00 |
DU Loans and Debts from Credit Institutions (3) | 46 500.00 | 63 581.00 | | 46 500.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 256.00 | 7 166.00 | | 4 256.00 |
DX Trade payables and related accounts | 4 925.00 | 9 215.00 | | 4 925.00 |
EA Other liabilities | 307 026.00 | 270 679.00 | | 307 026.00 |
EC TOTAL (IV) | 362 707.00 | 350 641.00 | | 362 707.00 |
EE Grand total (I to V) | 574 538.00 | 559 608.00 | | 574 538.00 |
EG Accrued income and payables due within one year | 353 299.00 | 323 042.00 | | 353 299.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 60.00 | | | 60.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 752.00 | |
GF Total Operating Expenses (II) | | | 5 752.00 | |
GG - OPERATING RESULT (I - II) | | | -5 752.00 | |
GM Reversals of provisions and transfers of expenses | | | 13 683.00 | |
GP Total financial income (V) | | | 13 683.00 | |
GR Interest and similar expenses | | | 5 066.00 | |
GU Total financial expenses (VI) | | | 5 066.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 617.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 865.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 13 683.00 | 61 052.00 | | 13 683.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 818.00 | 11 394.00 | | 10 818.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 865.00 | 49 658.00 | | 2 865.00 |
| |
| 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 | 681 545.00 | | | 681 545.00 |
I3 DECREASES Total Financial Fixed Assets | | | 681 545.00 | |
I4 DECREASES Grand Total | | | 681 545.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 681 545.00 | | | 681 545.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 125 672.00 | | 13 683.00 | 125 672.00 |
7C Grand total | 125 672.00 | | 13 683.00 | 125 672.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 13 683.00 | |
