| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 207 366.00 | | 207 366.00 | 207 366.00 |
CF Cash and cash equivalents | 2 723.00 | | 2 723.00 | 2 723.00 |
CJ TOTAL (II) | 2 723.00 | | 2 723.00 | 2 723.00 |
CO Grand total (0 to V) | 210 089.00 | | 210 089.00 | 210 089.00 |
CU Other investments | 207 366.00 | | 207 366.00 | 207 366.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 78 500.00 | | | 78 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 728.00 | | | 25 728.00 |
DK Regulated provisions | 1 146.00 | | | 1 146.00 |
DL TOTAL (I) | 105 374.00 | | | 105 374.00 |
DU Loans and Debts from Credit Institutions (3) | 93 995.00 | | | 93 995.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 100.00 | | | 9 100.00 |
DX Trade payables and related accounts | 1 620.00 | | | 1 620.00 |
EC TOTAL (IV) | 104 715.00 | | | 104 715.00 |
EE Grand total (I to V) | 210 089.00 | | | 210 089.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 674.00 | |
GF Total Operating Expenses (II) | | | 5 674.00 | |
GG - OPERATING RESULT (I - II) | | | -5 674.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 33 000.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GP Total financial income (V) | | | 33 000.00 | |
GR Interest and similar expenses | | | 452.00 | |
GU Total financial expenses (VI) | | | 452.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 32 548.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 874.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 146.00 | | | 1 146.00 |
HH Total exceptional expenses (VIII) | 1 146.00 | | | 1 146.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 146.00 | | | -1 146.00 |
HL TOTAL REVENUE (I + III + V + VII) | 33 000.00 | | | 33 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 272.00 | | | 7 272.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 728.00 | | | 25 728.00 |
| |
| 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 | 207 366.00 | | | 207 366.00 |
I3 DECREASES Total Financial Fixed Assets | 207 366.00 | | | 207 366.00 |
I4 DECREASES Grand Total | 207 366.00 | | | 207 366.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 207 366.00 | | | 207 366.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 146.00 | | | 1 146.00 |
7C Grand total | 1 146.00 | | | 1 146.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
