| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 1.00 | | 1.00 | 1.00 |
BJ TOTAL (I) | 241 868.00 | | 241 868.00 | 241 868.00 |
BZ Other receivables | 11 697.00 | | 11 697.00 | 11 697.00 |
CF Cash and cash equivalents | 669.00 | | 669.00 | 669.00 |
CJ TOTAL (II) | 12 366.00 | | 12 366.00 | 12 366.00 |
CO Grand total (0 to V) | 254 235.00 | | 254 235.00 | 254 235.00 |
CU Other investments | 241 867.00 | | 241 867.00 | 241 867.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 117 517.00 | 97 521.00 | | 117 517.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 194.00 | 19 996.00 | | 17 194.00 |
DK Regulated provisions | 12 514.00 | 10 012.00 | | 12 514.00 |
DL TOTAL (I) | 152 726.00 | 133 029.00 | | 152 726.00 |
DU Loans and Debts from Credit Institutions (3) | 55 732.00 | 74 094.00 | | 55 732.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 379.00 | 35 373.00 | | 41 379.00 |
DX Trade payables and related accounts | 1 704.00 | 213.00 | | 1 704.00 |
DY Tax and social security liabilities | 2 694.00 | | | 2 694.00 |
EC TOTAL (IV) | 101 509.00 | 109 680.00 | | 101 509.00 |
EE Grand total (I to V) | 254 235.00 | 242 709.00 | | 254 235.00 |
EG Accrued income and payables due within one year | 64 170.00 | 54 348.00 | | 64 170.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 3 335.00 | |
GF Total Operating Expenses (II) | | | 3 335.00 | |
GG - OPERATING RESULT (I - II) | | | -3 334.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 22 900.00 | |
GP Total financial income (V) | | | 22 900.00 | |
GR Interest and similar expenses | | | 835.00 | |
GU Total financial expenses (VI) | | | 835.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 22 065.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 731.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 2 502.00 | 2 503.00 | | 2 502.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 502.00 | -2 503.00 | | -2 502.00 |
HK Income tax | -966.00 | -1 013.00 | | -966.00 |
HL TOTAL REVENUE (I + III + V + VII) | 22 901.00 | 26 000.00 | | 22 901.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 707.00 | 6 004.00 | | 5 707.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 194.00 | 19 996.00 | | 17 194.00 |
| |
| 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 | 241 867.00 | | | 241 867.00 |
I3 DECREASES Total Financial Fixed Assets | | | 241 867.00 | |
I4 DECREASES Grand Total | | | 241 867.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 241 867.00 | | | 241 867.00 |
| |
| 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 | 1 704.00 | 1 704.00 | | 1 704.00 |
8E Income Taxes | 2 694.00 | 2 694.00 | | 2 694.00 |
VC Group and associates | 11 697.00 | 11 697.00 | | 11 697.00 |
VH Loans with a maturity of more than one year at origin | 55 732.00 | 18 393.00 | 37 339.00 | 55 732.00 |
VI Group and Associates | 41 379.00 | 41 379.00 | | 41 379.00 |
VK Loans repaid during the year | 18 211.00 | | | 18 211.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 697.00 | 11 697.00 | | 11 697.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 101 509.00 | 64 170.00 | 37 339.00 | 101 509.00 |
