| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 821 422.00 | | 821 422.00 | 821 422.00 |
CF Cash and cash equivalents | 96 437.00 | | 96 437.00 | 96 437.00 |
CJ TOTAL (II) | 96 437.00 | | 96 437.00 | 96 437.00 |
CO Grand total (0 to V) | 917 859.00 | | 917 859.00 | 917 859.00 |
CU Other investments | 821 422.00 | | 821 422.00 | 821 422.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 141 000.00 | | | 141 000.00 |
DD Legal reserve (1) | 14 100.00 | | | 14 100.00 |
DG Other reserves | 322 315.00 | | | 322 315.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 156 845.00 | | | 156 845.00 |
DK Regulated provisions | 9 946.00 | | | 9 946.00 |
DL TOTAL (I) | 644 206.00 | | | 644 206.00 |
DU Loans and Debts from Credit Institutions (3) | 190 689.00 | | | 190 689.00 |
DV Miscellaneous Loans and Financial Debts (4) | 80 944.00 | | | 80 944.00 |
DX Trade payables and related accounts | 2 019.00 | | | 2 019.00 |
EC TOTAL (IV) | 273 652.00 | | | 273 652.00 |
EE Grand total (I to V) | 917 859.00 | | | 917 859.00 |
EG Accrued income and payables due within one year | 178 881.00 | | | 178 881.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 549.00 | |
GF Total Operating Expenses (II) | | | 2 549.00 | |
GG - OPERATING RESULT (I - II) | | | -2 549.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 167 750.00 | |
GP Total financial income (V) | | | 167 750.00 | |
GR Interest and similar expenses | | | 8 355.00 | |
GU Total financial expenses (VI) | | | 8 355.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 159 394.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 156 845.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 167 750.00 | | | 167 750.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 904.00 | | | 10 904.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 156 845.00 | | | 156 845.00 |
| |
| 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 | 821 422.00 | | | 821 422.00 |
I3 DECREASES Total Financial Fixed Assets | | | 821 422.00 | |
I4 DECREASES Grand Total | | | 821 422.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 821 422.00 | | | 821 422.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 9 946.00 | | | 9 946.00 |
7C Grand total | 9 946.00 | | | 9 946.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 80 944.00 | 80 944.00 | | 80 944.00 |
8B Suppliers and Related Accounts | 2 019.00 | 2 019.00 | | 2 019.00 |
VH Loans with a maturity of more than one year at origin | 190 689.00 | 95 918.00 | 94 771.00 | 190 689.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 273 653.00 | 178 881.00 | 94 771.00 | 273 653.00 |
