| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 8 745 341.00 | | 8 745 341.00 | 8 745 341.00 |
BZ Other receivables | 122 575.00 | | 122 575.00 | 122 575.00 |
CF Cash and cash equivalents | 24 862.00 | | 24 862.00 | 24 862.00 |
CJ TOTAL (II) | 147 436.00 | | 147 436.00 | 147 436.00 |
CO Grand total (0 to V) | 8 892 778.00 | | 8 892 778.00 | 8 892 778.00 |
CU Other investments | 8 745 341.00 | | 8 745 341.00 | 8 745 341.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 168 671.00 | 112 690.00 | | 168 671.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 103 437.00 | 280 981.00 | | 103 437.00 |
DK Regulated provisions | 2 656.00 | 2 656.00 | | 2 656.00 |
DL TOTAL (I) | 283 014.00 | 404 577.00 | | 283 014.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 20 760.00 | 11 599.00 | | 20 760.00 |
DY Tax and social security liabilities | 3.00 | 2.00 | | 3.00 |
EA Other liabilities | 8 589 000.00 | 5 589 000.00 | | 8 589 000.00 |
EC TOTAL (IV) | 8 609 763.00 | 5 600 601.00 | | 8 609 763.00 |
EE Grand total (I to V) | 8 892 778.00 | 6 005 178.00 | | 8 892 778.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 19 842.00 | |
FX Taxes, duties, and similar payments | | | 704.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 20 551.00 | |
GG - OPERATING RESULT (I - II) | | | -20 551.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 165 000.00 | |
GP Total financial income (V) | | | 165 000.00 | |
GR Interest and similar expenses | | | 40 395.00 | |
GU Total financial expenses (VI) | | | 40 395.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 124 605.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 104 054.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 32.00 | | | 32.00 |
HD Total exceptional income (VII) | 32.00 | | | 32.00 |
HF Exceptional expenses on capital transactions | 656.00 | 59.00 | | 656.00 |
HH Total exceptional expenses (VIII) | 656.00 | 59.00 | | 656.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -624.00 | -59.00 | | -624.00 |
HK Income tax | -7.00 | -5.00 | | -7.00 |
HL TOTAL REVENUE (I + III + V + VII) | 165 032.00 | 330 000.00 | | 165 032.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 595.00 | 49 019.00 | | 61 595.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 103 437.00 | 280 981.00 | | 103 437.00 |
| |
| 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 | 5 542 341.00 | | 3 203 000.00 | 5 542 341.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 745 341.00 | |
I4 DECREASES Grand Total | | | 8 745 341.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 542 341.00 | | 3 203 000.00 | 5 542 341.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 656.00 | | | 2 656.00 |
7C Grand total | 2 656.00 | | | 2 656.00 |
| |
| 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 | 20 760.00 | 20 760.00 | | 20 760.00 |
8C Staff and Related Accounts | 2.00 | 2.00 | | 2.00 |
VC Group and associates | 13.00 | 13.00 | | 13.00 |
VI Group and Associates | 8 589 000.00 | 8 589 000.00 | | 8 589 000.00 |
VN Other taxes, similar payments | 23 558.00 | 23 558.00 | | 23 558.00 |
VQ Other Taxes, Duties, and Similar Debts | 1.00 | 1.00 | | 1.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 99 004.00 | 99 004.00 | | 99 004.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 122 575.00 | 122 575.00 | | 122 575.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 609 763.00 | 8 609 763.00 | | 8 609 763.00 |
