| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 4 662.00 | | 4 662.00 | 4 662.00 |
BJ TOTAL (I) | 847 882.00 | | 847 882.00 | 847 882.00 |
BZ Other receivables | 62 336.00 | | 62 336.00 | 62 336.00 |
CF Cash and cash equivalents | 3 933.00 | | 3 933.00 | 3 933.00 |
CJ TOTAL (II) | 66 269.00 | | 66 269.00 | 66 269.00 |
CO Grand total (0 to V) | 914 151.00 | | 914 151.00 | 914 151.00 |
CU Other investments | 843 220.00 | | 843 220.00 | 843 220.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 658 488.00 | 614 554.00 | | 658 488.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 086.00 | 58 935.00 | | 39 086.00 |
DK Regulated provisions | 20 480.00 | 19 538.00 | | 20 480.00 |
DL TOTAL (I) | 720 255.00 | 695 227.00 | | 720 255.00 |
DU Loans and Debts from Credit Institutions (3) | 180 000.00 | 180 000.00 | | 180 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 266.00 | 18 266.00 | | 8 266.00 |
DX Trade payables and related accounts | 5 630.00 | 2 546.00 | | 5 630.00 |
DY Tax and social security liabilities | | 17 239.00 | | |
EC TOTAL (IV) | 193 896.00 | 218 051.00 | | 193 896.00 |
EE Grand total (I to V) | 914 151.00 | 913 278.00 | | 914 151.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 027.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GF Total Operating Expenses (II) | | | 5 152.00 | |
GG - OPERATING RESULT (I - II) | | | -5 152.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 44 500.00 | |
GP Total financial income (V) | | | 44 500.00 | |
GR Interest and similar expenses | | | 719.00 | |
GU Total financial expenses (VI) | | | 719.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 43 781.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 629.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 942.00 | 942.00 | | 942.00 |
HH Total exceptional expenses (VIII) | 942.00 | 942.00 | | 942.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -942.00 | -942.00 | | -942.00 |
HK Income tax | -1 399.00 | -1 721.00 | | -1 399.00 |
HL TOTAL REVENUE (I + III + V + VII) | 44 500.00 | 64 000.00 | | 44 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 414.00 | 5 065.00 | | 5 414.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 086.00 | 58 935.00 | | 39 086.00 |
| |
| 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 | 847 882.00 | | | 847 882.00 |
I3 DECREASES Total Financial Fixed Assets | 847 882.00 | | | 847 882.00 |
I4 DECREASES Grand Total | 847 882.00 | | | 847 882.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 847 882.00 | | | 847 882.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 884.00 | | | 1 884.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 884.00 | | | 1 884.00 |
| |
| 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 | 2 000.00 | 2 000.00 | | 2 000.00 |
8B Suppliers and Related Accounts | 5 630.00 | 5 630.00 | | 5 630.00 |
VH Loans with a maturity of more than one year at origin | 180 000.00 | 30 000.00 | 150 000.00 | 180 000.00 |
VI Group and Associates | 6 266.00 | 6 266.00 | | 6 266.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 193 896.00 | 43 896.00 | 150 000.00 | 193 896.00 |
