| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 209 100.00 | | 209 100.00 | 209 100.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 38 656.00 | | 38 656.00 | 38 656.00 |
CJ TOTAL (II) | 38 656.00 | | 38 656.00 | 38 656.00 |
CO Grand total (0 to V) | 247 755.00 | | 247 755.00 | 247 755.00 |
CU Other investments | 209 100.00 | | 209 100.00 | 209 100.00 |
| |
| 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 |
DG Other reserves | 49 314.00 | | | 49 314.00 |
DH Retained earnings | -6 817.00 | | | -6 817.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 56 881.00 | -6 817.00 | | 56 881.00 |
DK Regulated provisions | 2 423.00 | 606.00 | | 2 423.00 |
DL TOTAL (I) | 59 986.00 | 1 289.00 | | 59 986.00 |
DU Loans and Debts from Credit Institutions (3) | 178 882.00 | 201 598.00 | | 178 882.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 750.00 | 5 020.00 | | 4 750.00 |
DX Trade payables and related accounts | 4 137.00 | 3 193.00 | | 4 137.00 |
EC TOTAL (IV) | 187 769.00 | 209 811.00 | | 187 769.00 |
EE Grand total (I to V) | 247 755.00 | 211 100.00 | | 247 755.00 |
EG Accrued income and payables due within one year | 36 704.00 | 31 359.00 | | 36 704.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 220.00 | |
GF Total Operating Expenses (II) | | | 3 220.00 | |
GG - OPERATING RESULT (I - II) | | | -3 220.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 65 000.00 | |
GL Other interest and similar income | | | 270.00 | |
GP Total financial income (V) | | | 65 270.00 | |
GR Interest and similar expenses | | | 3 353.00 | |
GU Total financial expenses (VI) | | | 3 353.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 61 917.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 58 697.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 817.00 | 606.00 | | 1 817.00 |
HH Total exceptional expenses (VIII) | 1 817.00 | 606.00 | | 1 817.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 817.00 | -606.00 | | -1 817.00 |
HL TOTAL REVENUE (I + III + V + VII) | 65 270.00 | | | 65 270.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 389.00 | 6 817.00 | | 8 389.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 56 881.00 | -6 817.00 | | 56 881.00 |
| |
| 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 | 209 100.00 | | | 209 100.00 |
I3 DECREASES Total Financial Fixed Assets | | | 209 100.00 | |
I4 DECREASES Grand Total | | | 209 100.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 209 100.00 | | | 209 100.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 423.00 | 1 817.00 | | 2 423.00 |
7C Grand total | 2 423.00 | 1 817.00 | | 2 423.00 |
UJ - Exceptional | | 1 817.00 | | |
| |
| 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 | 4 137.00 | 4 137.00 | | 4 137.00 |
VC Group and associates | 5 361.00 | 5 361.00 | | 5 361.00 |
VH Loans with a maturity of more than one year at origin | 178 882.00 | 27 817.00 | 114 879.00 | 178 882.00 |
VI Group and Associates | 4 750.00 | 4 750.00 | | 4 750.00 |
VK Loans repaid during the year | 21 547.00 | | | 21 547.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 361.00 | 5 361.00 | | 5 361.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 187 769.00 | 36 704.00 | 114 879.00 | 187 769.00 |
