| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 384 755.00 | | 1 384 755.00 | 1 384 755.00 |
BZ Other receivables | 26 142.00 | | 26 142.00 | 26 142.00 |
CF Cash and cash equivalents | 45 309.00 | | 45 309.00 | 45 309.00 |
CJ TOTAL (II) | 71 451.00 | | 71 451.00 | 71 451.00 |
CO Grand total (0 to V) | 1 456 206.00 | | 1 456 206.00 | 1 456 206.00 |
CU Other investments | 1 384 755.00 | | 1 384 755.00 | 1 384 755.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 649 100.00 | | | 649 100.00 |
DD Legal reserve (1) | 16 325.00 | | | 16 325.00 |
DG Other reserves | 167 839.00 | | | 167 839.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 131 951.00 | | | 131 951.00 |
DK Regulated provisions | 15 558.00 | | | 15 558.00 |
DL TOTAL (I) | 980 773.00 | | | 980 773.00 |
DU Loans and Debts from Credit Institutions (3) | 420 911.00 | | | 420 911.00 |
DV Miscellaneous Loans and Financial Debts (4) | 54 523.00 | | | 54 523.00 |
EC TOTAL (IV) | 475 434.00 | | | 475 434.00 |
EE Grand total (I to V) | 1 456 206.00 | | | 1 456 206.00 |
EG Accrued income and payables due within one year | 40 049.00 | | | 40 049.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 460.00 | |
GF Total Operating Expenses (II) | | | 3 460.00 | |
GG - OPERATING RESULT (I - II) | | | -3 460.00 | |
GL Other interest and similar income | | | 148 000.00 | |
GP Total financial income (V) | | | 148 000.00 | |
GR Interest and similar expenses | | | 8 158.00 | |
GU Total financial expenses (VI) | | | 8 158.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 139 842.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 136 382.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 4 431.00 | | | 4 431.00 |
HH Total exceptional expenses (VIII) | 4 431.00 | | | 4 431.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 431.00 | | | -4 431.00 |
HL TOTAL REVENUE (I + III + V + VII) | 148 000.00 | | | 148 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 049.00 | | | 16 049.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 131 951.00 | | | 131 951.00 |
| |
| 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 | 1 384 755.00 | | | 1 384 755.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 384 755.00 | |
I4 DECREASES Grand Total | | | 1 384 755.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 384 755.00 | | | 1 384 755.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 11 127.00 | 4 431.00 | | 11 127.00 |
7C Grand total | 11 127.00 | 4 431.00 | | 11 127.00 |
UJ - Exceptional | | 4 431.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VC Group and associates | 26 142.00 | 26 142.00 | | 26 142.00 |
VH Loans with a maturity of more than one year at origin | 420 911.00 | 40 049.00 | 380 862.00 | 420 911.00 |
VI Group and Associates | 54 523.00 | | 54 523.00 | 54 523.00 |
VK Loans repaid during the year | 46 246.00 | | | 46 246.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 142.00 | 26 142.00 | | 26 142.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 475 434.00 | 40 049.00 | 435 385.00 | 475 434.00 |
