| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 404 505.00 | | 404 505.00 | 404 505.00 |
BZ Other receivables | 213 589.00 | | 213 589.00 | 213 589.00 |
CF Cash and cash equivalents | 287 427.00 | | 287 427.00 | 287 427.00 |
CJ TOTAL (II) | 501 016.00 | | 501 016.00 | 501 016.00 |
CO Grand total (0 to V) | 905 521.00 | | 905 521.00 | 905 521.00 |
CU Other investments | 404 505.00 | | 404 505.00 | 404 505.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 207 000.00 | 207 000.00 | | 207 000.00 |
DD Legal reserve (1) | 20 700.00 | 20 700.00 | | 20 700.00 |
DG Other reserves | 515 196.00 | 466 466.00 | | 515 196.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 191.00 | 48 730.00 | | 22 191.00 |
DK Regulated provisions | 10 057.00 | 10 057.00 | | 10 057.00 |
DL TOTAL (I) | 775 144.00 | 752 953.00 | | 775 144.00 |
DV Miscellaneous Loans and Financial Debts (4) | 128 247.00 | 108 949.00 | | 128 247.00 |
DX Trade payables and related accounts | 2 130.00 | 2 107.00 | | 2 130.00 |
EA Other liabilities | | 10 500.00 | | |
EC TOTAL (IV) | 130 377.00 | 121 556.00 | | 130 377.00 |
EE Grand total (I to V) | 905 521.00 | 874 509.00 | | 905 521.00 |
EG Accrued income and payables due within one year | 2 131.00 | | | 2 131.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 004.00 | |
GE Other Expenses | | | 254.00 | |
GF Total Operating Expenses (II) | | | 3 258.00 | |
GG - OPERATING RESULT (I - II) | | | -3 258.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 26 344.00 | |
GL Other interest and similar income | | | 300.00 | |
GP Total financial income (V) | | | 26 644.00 | |
GR Interest and similar expenses | | | 1 195.00 | |
GU Total financial expenses (VI) | | | 1 195.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 25 449.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 191.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 26 644.00 | 52 566.00 | | 26 644.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 453.00 | 3 836.00 | | 4 453.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 191.00 | 48 730.00 | | 22 191.00 |
| |
| 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 | 414 505.00 | | | 414 505.00 |
I3 DECREASES Total Financial Fixed Assets | | 10 000.00 | 404 505.00 | |
I4 DECREASES Grand Total | | 10 000.00 | 404 505.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 414 505.00 | | | 414 505.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 10 057.00 | | | 10 057.00 |
7C Grand total | 10 057.00 | | | 10 057.00 |
| |
| 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 | 2 130.00 | 2 130.00 | | 2 130.00 |
8K Other liabilities (including liabilities related to repo transactions) | 108 949.00 | -19 297.00 | 128 246.00 | 108 949.00 |
UX Other trade receivables | 213 589.00 | 213 589.00 | | 213 589.00 |
VI Group and Associates | 19 298.00 | 19 298.00 | | 19 298.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 213 589.00 | 213 589.00 | | 213 589.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 130 377.00 | 2 131.00 | 128 246.00 | 130 377.00 |
