| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 160 827.00 | | 1 160 827.00 | 1 160 827.00 |
CF Cash and cash equivalents | 420 704.00 | | 420 704.00 | 420 704.00 |
CJ TOTAL (II) | 420 704.00 | | 420 704.00 | 420 704.00 |
CO Grand total (0 to V) | 1 581 531.00 | | 1 581 531.00 | 1 581 531.00 |
CU Other investments | 1 160 827.00 | | 1 160 827.00 | 1 160 827.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 500.00 | 25 500.00 | | 25 500.00 |
DD Legal reserve (1) | 2 550.00 | 2 550.00 | | 2 550.00 |
DG Other reserves | 1 025 987.00 | 586 339.00 | | 1 025 987.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 229 459.00 | 439 649.00 | | 229 459.00 |
DK Regulated provisions | 1 125.00 | 1 013.00 | | 1 125.00 |
DL TOTAL (I) | 1 284 621.00 | 1 055 050.00 | | 1 284 621.00 |
DU Loans and Debts from Credit Institutions (3) | 295 206.00 | 440 296.00 | | 295 206.00 |
DX Trade payables and related accounts | 1 704.00 | 1 704.00 | | 1 704.00 |
EC TOTAL (IV) | 296 910.00 | 442 000.00 | | 296 910.00 |
EE Grand total (I to V) | 1 581 531.00 | 1 497 050.00 | | 1 581 531.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 12.00 | |
FW Other purchases and external expenses | | | 3 518.00 | |
GF Total Operating Expenses (II) | | | 3 518.00 | |
GG - OPERATING RESULT (I - II) | | | -3 506.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 237 490.00 | |
GP Total financial income (V) | | | 237 490.00 | |
GR Interest and similar expenses | | | 4 413.00 | |
GU Total financial expenses (VI) | | | 4 413.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 233 077.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 229 571.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 112.00 | 225.00 | | 112.00 |
HH Total exceptional expenses (VIII) | 112.00 | 225.00 | | 112.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -112.00 | -225.00 | | -112.00 |
HL TOTAL REVENUE (I + III + V + VII) | 237 502.00 | 448 998.00 | | 237 502.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 043.00 | 9 350.00 | | 8 043.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 229 459.00 | 439 649.00 | | 229 459.00 |
| |
| 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 | 1 151 125.00 | | 9 702.00 | 1 151 125.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 160 827.00 | |
I4 DECREASES Grand Total | | | 1 160 827.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 151 125.00 | | 9 702.00 | 1 151 125.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 013.00 | 112.00 | | 1 013.00 |
7C Grand total | 1 013.00 | 112.00 | | 1 013.00 |
UJ - Exceptional | | 112.00 | | |
| |
| 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 |
VH Loans with a maturity of more than one year at origin | 295 206.00 | 147 402.00 | 147 804.00 | 295 206.00 |
VK Loans repaid during the year | 144 462.00 | | | 144 462.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 296 910.00 | 149 106.00 | 147 804.00 | 296 910.00 |
