| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 986 195.00 | | 986 195.00 | 986 195.00 |
BZ Other receivables | 175 602.00 | | 175 602.00 | 175 602.00 |
CF Cash and cash equivalents | 1 399.00 | | 1 399.00 | 1 399.00 |
CJ TOTAL (II) | 177 001.00 | | 177 001.00 | 177 001.00 |
CO Grand total (0 to V) | 1 163 196.00 | | 1 163 196.00 | 1 163 196.00 |
CU Other investments | 986 195.00 | | 986 195.00 | 986 195.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 362 000.00 | 362 000.00 | | 362 000.00 |
DD Legal reserve (1) | 25 598.00 | 19 420.00 | | 25 598.00 |
DH Retained earnings | 386 708.00 | 299 323.00 | | 386 708.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 138 906.00 | 123 563.00 | | 138 906.00 |
DK Regulated provisions | 32 660.00 | 25 460.00 | | 32 660.00 |
DL TOTAL (I) | 945 872.00 | 829 766.00 | | 945 872.00 |
DU Loans and Debts from Credit Institutions (3) | 200 201.00 | 230 018.00 | | 200 201.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 453.00 | 7 265.00 | | 12 453.00 |
DX Trade payables and related accounts | 4 670.00 | 4 550.00 | | 4 670.00 |
EC TOTAL (IV) | 217 324.00 | 241 833.00 | | 217 324.00 |
EE Grand total (I to V) | 1 163 196.00 | 1 071 598.00 | | 1 163 196.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 804.00 | |
GE Other Expenses | | | 2 918.00 | |
GF Total Operating Expenses (II) | | | 7 721.00 | |
GG - OPERATING RESULT (I - II) | | | -7 721.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 140 000.00 | |
GL Other interest and similar income | | | 397.00 | |
GP Total financial income (V) | | | 140 397.00 | |
GR Interest and similar expenses | | | 6 860.00 | |
GU Total financial expenses (VI) | | | 6 860.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 133 537.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 125 816.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 7 200.00 | 7 200.00 | | 7 200.00 |
HH Total exceptional expenses (VIII) | 7 200.00 | 7 200.00 | | 7 200.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 200.00 | -7 200.00 | | -7 200.00 |
HK Income tax | -20 290.00 | -5 846.00 | | -20 290.00 |
HL TOTAL REVENUE (I + III + V + VII) | 140 397.00 | 141 066.00 | | 140 397.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 491.00 | 17 503.00 | | 1 491.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 138 906.00 | 123 563.00 | | 138 906.00 |
| |
| 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 | 986 195.00 | | | 986 195.00 |
I3 DECREASES Total Financial Fixed Assets | | | 986 195.00 | |
I4 DECREASES Grand Total | | | 986 195.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 986 195.00 | | | 986 195.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 25 460.00 | 7 200.00 | | 25 460.00 |
7C Grand total | 25 460.00 | 7 200.00 | | 25 460.00 |
UJ - Exceptional | | 7 200.00 | | |
| |
| 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 | 4 670.00 | 4 670.00 | | 4 670.00 |
VB VAT | 566.00 | 566.00 | | 566.00 |
VC Group and associates | 142 134.00 | 142 134.00 | | 142 134.00 |
VG Loans with a maturity of up to one year at origin | 154.00 | 154.00 | | 154.00 |
VH Loans with a maturity of more than one year at origin | 200 047.00 | 63 890.00 | 136 157.00 | 200 047.00 |
VI Group and Associates | 12 453.00 | 12 453.00 | | 12 453.00 |
VK Loans repaid during the year | 29 817.00 | | | 29 817.00 |
VM Income taxes | 32 902.00 | 32 902.00 | | 32 902.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 175 602.00 | 175 602.00 | | 175 602.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 217 324.00 | 81 167.00 | 136 157.00 | 217 324.00 |
