| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 642 120.00 | | 642 120.00 | 642 120.00 |
BZ Other receivables | 74 984.00 | | 74 984.00 | 74 984.00 |
CF Cash and cash equivalents | 292.00 | | 292.00 | 292.00 |
CJ TOTAL (II) | 75 277.00 | | 75 277.00 | 75 277.00 |
CO Grand total (0 to V) | 717 397.00 | | 717 397.00 | 717 397.00 |
CU Other investments | 642 105.00 | | 642 105.00 | 642 105.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 340 000.00 | 340 000.00 | | 340 000.00 |
DD Legal reserve (1) | 11 693.00 | 5 982.00 | | 11 693.00 |
DG Other reserves | 222 177.00 | 113 663.00 | | 222 177.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 752.00 | 114 224.00 | | 44 752.00 |
DK Regulated provisions | 6 915.00 | 5 064.00 | | 6 915.00 |
DL TOTAL (I) | 625 538.00 | 578 934.00 | | 625 538.00 |
DU Loans and Debts from Credit Institutions (3) | 81 081.00 | 145 414.00 | | 81 081.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 705.00 | 7 705.00 | | 7 705.00 |
DX Trade payables and related accounts | 3 072.00 | 2 676.00 | | 3 072.00 |
EC TOTAL (IV) | 91 859.00 | 155 796.00 | | 91 859.00 |
EE Grand total (I to V) | 717 397.00 | 734 731.00 | | 717 397.00 |
EG Accrued income and payables due within one year | 75 607.00 | 74 803.00 | | 75 607.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 097.00 | |
GF Total Operating Expenses (II) | | | 2 097.00 | |
GG - OPERATING RESULT (I - II) | | | -2 097.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GL Other interest and similar income | | | 983.00 | |
GP Total financial income (V) | | | 50 983.00 | |
GR Interest and similar expenses | | | 2 282.00 | |
GU Total financial expenses (VI) | | | 2 282.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 48 701.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 46 603.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 851.00 | 1 851.00 | | 1 851.00 |
HH Total exceptional expenses (VIII) | 1 851.00 | 1 851.00 | | 1 851.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 851.00 | -1 851.00 | | -1 851.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 983.00 | 120 816.00 | | 50 983.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 231.00 | 6 592.00 | | 6 231.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 752.00 | 114 224.00 | | 44 752.00 |
| |
| 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 | 642 120.00 | | | 642 120.00 |
I3 DECREASES Total Financial Fixed Assets | | | 642 120.00 | |
I4 DECREASES Grand Total | | | 642 120.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 642 120.00 | | | 642 120.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 065.00 | 1 851.00 | | 5 065.00 |
7C Grand total | 5 065.00 | 1 851.00 | | 5 065.00 |
UJ - Exceptional | | 1 851.00 | | |
| |
| 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 | 3 072.00 | 3 072.00 | | 3 072.00 |
VC Group and associates | 74 985.00 | 74 985.00 | | 74 985.00 |
VH Loans with a maturity of more than one year at origin | 81 082.00 | 64 830.00 | 16 252.00 | 81 082.00 |
VI Group and Associates | 7 706.00 | 7 706.00 | | 7 706.00 |
VK Loans repaid during the year | 64 315.00 | | | 64 315.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 74 985.00 | 74 985.00 | | 74 985.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 91 860.00 | 75 608.00 | 16 252.00 | 91 860.00 |
