| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 851 690.00 | | 851 690.00 | 851 690.00 |
BZ Other receivables | 27 599.00 | | 27 599.00 | 27 599.00 |
CF Cash and cash equivalents | 12 792.00 | | 12 792.00 | 12 792.00 |
CJ TOTAL (II) | 40 391.00 | | 40 391.00 | 40 391.00 |
CO Grand total (0 to V) | 892 081.00 | | 892 081.00 | 892 081.00 |
CU Other investments | 851 690.00 | | 851 690.00 | 851 690.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 850 290.00 | 850 290.00 | | 850 290.00 |
DD Legal reserve (1) | 15 867.00 | | | 15 867.00 |
DG Other reserves | 479.00 | | | 479.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 301.00 | 317 346.00 | | 22 301.00 |
DK Regulated provisions | 638.00 | 158.00 | | 638.00 |
DL TOTAL (I) | 889 576.00 | 1 167 795.00 | | 889 576.00 |
DV Miscellaneous Loans and Financial Debts (4) | 472.00 | 5 412.00 | | 472.00 |
DX Trade payables and related accounts | 2 033.00 | 2 604.00 | | 2 033.00 |
DY Tax and social security liabilities | | 1 560.00 | | |
EC TOTAL (IV) | 2 505.00 | 9 576.00 | | 2 505.00 |
EE Grand total (I to V) | 892 081.00 | 1 177 371.00 | | 892 081.00 |
EG Accrued income and payables due within one year | 2 505.00 | 9 576.00 | | 2 505.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 078.00 | |
GF Total Operating Expenses (II) | | | 3 078.00 | |
GG - OPERATING RESULT (I - II) | | | -3 078.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 25 859.00 | |
GP Total financial income (V) | | | 25 859.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 25 859.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 781.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 480.00 | 158.00 | | 480.00 |
HH Total exceptional expenses (VIII) | 480.00 | 158.00 | | 480.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -480.00 | -158.00 | | -480.00 |
HK Income tax | | 1 560.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 25 859.00 | 324 740.00 | | 25 859.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 558.00 | 7 393.00 | | 3 558.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 301.00 | 317 346.00 | | 22 301.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 159.00 | 480.00 | | 159.00 |
7C Grand total | 159.00 | 480.00 | | 159.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 473.00 | 473.00 | | 473.00 |
8B Suppliers and Related Accounts | 2 033.00 | 2 033.00 | | 2 033.00 |
VS Prepaid expenses | 27 599.00 | 27 599.00 | | 27 599.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 599.00 | 27 599.00 | | 27 599.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 506.00 | 2 506.00 | | 2 506.00 |
