| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 1 643.00 | 1 425.00 | 218.00 | 1 643.00 |
BJ TOTAL (I) | 332 692.00 | 1 425.00 | 331 267.00 | 332 692.00 |
BZ Other receivables | 670 525.00 | | 670 525.00 | 670 525.00 |
CF Cash and cash equivalents | 159 792.00 | | 159 792.00 | 159 792.00 |
CH Prepaid expenses | 13.00 | | 13.00 | 13.00 |
CJ TOTAL (II) | 830 330.00 | | 830 330.00 | 830 330.00 |
CO Grand total (0 to V) | 1 163 023.00 | 1 425.00 | 1 161 598.00 | 1 163 023.00 |
CU Other investments | 331 049.00 | | 331 049.00 | 331 049.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 101 046.00 | 104 566.00 | | 101 046.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 316 516.00 | 196 480.00 | | 316 516.00 |
DK Regulated provisions | 15 621.00 | 15 621.00 | | 15 621.00 |
DL TOTAL (I) | 434 284.00 | 317 767.00 | | 434 284.00 |
DU Loans and Debts from Credit Institutions (3) | 152 881.00 | 164 858.00 | | 152 881.00 |
DV Miscellaneous Loans and Financial Debts (4) | 707.00 | 278.00 | | 707.00 |
DX Trade payables and related accounts | 2 374.00 | 2 766.00 | | 2 374.00 |
DY Tax and social security liabilities | 9 736.00 | 41 311.00 | | 9 736.00 |
EA Other liabilities | 561 614.00 | 428 192.00 | | 561 614.00 |
EC TOTAL (IV) | 727 313.00 | 637 407.00 | | 727 313.00 |
EE Grand total (I to V) | 1 161 598.00 | 955 174.00 | | 1 161 598.00 |
EG Accrued income and payables due within one year | 727 313.00 | 498 228.00 | | 727 313.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 612.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 165.00 | |
GF Total Operating Expenses (II) | | | 2 777.00 | |
GG - OPERATING RESULT (I - II) | | | -2 777.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 402 064.00 | |
GP Total financial income (V) | | | 402 064.00 | |
GR Interest and similar expenses | | | 3 031.00 | |
GU Total financial expenses (VI) | | | 3 031.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 399 032.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 396 254.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 474.00 | 434.00 | | 474.00 |
HH Total exceptional expenses (VIII) | 474.00 | 434.00 | | 474.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -474.00 | -434.00 | | -474.00 |
HK Income tax | 79 263.00 | 69 527.00 | | 79 263.00 |
HL TOTAL REVENUE (I + III + V + VII) | 402 064.00 | 293 324.00 | | 402 064.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 85 547.00 | 96 844.00 | | 85 547.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 316 516.00 | 196 480.00 | | 316 516.00 |
| |
| 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 | 332 693.00 | | | 332 693.00 |
I3 DECREASES Total Financial Fixed Assets | | | 331 049.00 | |
I4 DECREASES Grand Total | | | 332 693.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 644.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 644.00 | | | 1 644.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 331 049.00 | | | 331 049.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 260.00 | 165.00 | | 1 260.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 260.00 | 165.00 | | 1 260.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 15 621.00 | | | 15 621.00 |
7C Grand total | 15 621.00 | | | 15 621.00 |
| |
| 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 | 2 375.00 | 2 375.00 | | 2 375.00 |
8E Income Taxes | 9 736.00 | 9 736.00 | | 9 736.00 |
8K Other liabilities (including liabilities related to repo transactions) | 561 614.00 | 561 614.00 | | 561 614.00 |
VB VAT | 1 207.00 | 1 207.00 | | 1 207.00 |
VG Loans with a maturity of up to one year at origin | 26.00 | 26.00 | | 26.00 |
VH Loans with a maturity of more than one year at origin | 152 856.00 | 25 778.00 | 105 861.00 | 152 856.00 |
VI Group and Associates | 707.00 | 707.00 | | 707.00 |
VK Loans repaid during the year | 11 974.00 | | | 11 974.00 |
VP Miscellaneous | 669 318.00 | 669 318.00 | | 669 318.00 |
VS Prepaid expenses | 13.00 | 13.00 | | 13.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 670 538.00 | 670 538.00 | | 670 538.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 727 314.00 | 600 236.00 | 105 861.00 | 727 314.00 |
