| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 097 417.00 | | 1 097 417.00 | 1 097 417.00 |
BZ Other receivables | 1 000.00 | | 1 000.00 | 1 000.00 |
CF Cash and cash equivalents | 45 213.00 | | 45 213.00 | 45 213.00 |
CJ TOTAL (II) | 46 213.00 | | 46 213.00 | 46 213.00 |
CO Grand total (0 to V) | 1 143 631.00 | | 1 143 631.00 | 1 143 631.00 |
CU Other investments | 1 097 417.00 | | 1 097 417.00 | 1 097 417.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 364 810.00 | 364 810.00 | | 364 810.00 |
DD Legal reserve (1) | 25 594.00 | 11 685.00 | | 25 594.00 |
DG Other reserves | 486 291.00 | 222 017.00 | | 486 291.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 91 888.00 | 278 183.00 | | 91 888.00 |
DK Regulated provisions | 24 043.00 | 19 257.00 | | 24 043.00 |
DL TOTAL (I) | 992 625.00 | 895 952.00 | | 992 625.00 |
DU Loans and Debts from Credit Institutions (3) | 149 954.00 | 223 716.00 | | 149 954.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100.00 | 100.00 | | 100.00 |
DX Trade payables and related accounts | 951.00 | 961.00 | | 951.00 |
EC TOTAL (IV) | 151 005.00 | 224 777.00 | | 151 005.00 |
EE Grand total (I to V) | 1 143 631.00 | 1 120 730.00 | | 1 143 631.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 264.00 | |
GF Total Operating Expenses (II) | | | 1 264.00 | |
GG - OPERATING RESULT (I - II) | | | -1 264.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 99 974.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GP Total financial income (V) | | | 99 974.00 | |
GR Interest and similar expenses | | | 2 037.00 | |
GU Total financial expenses (VI) | | | 2 037.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 97 937.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 96 673.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 4 785.00 | 4 870.00 | | 4 785.00 |
HH Total exceptional expenses (VIII) | 4 785.00 | 4 870.00 | | 4 785.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 785.00 | -4 870.00 | | -4 785.00 |
HL TOTAL REVENUE (I + III + V + VII) | 99 974.00 | 287 426.00 | | 99 974.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 087.00 | 9 244.00 | | 8 087.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 91 888.00 | 278 183.00 | | 91 888.00 |
| |
| 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 | 1 097 417.00 | | | 1 097 417.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 097 417.00 | |
I4 DECREASES Grand Total | | | 1 097 417.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 097 417.00 | | | 1 097 417.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 19 257.00 | 4 785.00 | | 19 257.00 |
7C Grand total | 19 257.00 | 4 785.00 | | 19 257.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UJ - Exceptional | | 4 785.00 | | |
| |
| 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 | 951.00 | 951.00 | | 951.00 |
VH Loans with a maturity of more than one year at origin | 149 134.00 | 74 159.00 | 74 975.00 | 149 134.00 |
VI Group and Associates | 100.00 | 100.00 | | 100.00 |
VK Loans repaid during the year | 73 352.00 | | | 73 352.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 000.00 | 1 000.00 | | 1 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 000.00 | 1 000.00 | | 1 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 150 185.00 | 75 210.00 | 74 975.00 | 150 185.00 |
