| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 303 734.00 | | 303 734.00 | 303 734.00 |
BZ Other receivables | 7 535.00 | | 7 535.00 | 7 535.00 |
CF Cash and cash equivalents | 5 674.00 | | 5 674.00 | 5 674.00 |
CJ TOTAL (II) | 13 209.00 | | 13 209.00 | 13 209.00 |
CO Grand total (0 to V) | 316 943.00 | | 316 943.00 | 316 943.00 |
CU Other investments | 303 734.00 | | 303 734.00 | 303 734.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 32 500.00 | 32 500.00 | | 32 500.00 |
DD Legal reserve (1) | 3 250.00 | 3 250.00 | | 3 250.00 |
DG Other reserves | 13 935.00 | 1 596.00 | | 13 935.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 50 384.00 | 12 339.00 | | 50 384.00 |
DK Regulated provisions | 1 342.00 | 876.00 | | 1 342.00 |
DL TOTAL (I) | 101 412.00 | 50 561.00 | | 101 412.00 |
DU Loans and Debts from Credit Institutions (3) | 214 821.00 | 252 272.00 | | 214 821.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 7 465.00 | | |
DX Trade payables and related accounts | 709.00 | 905.00 | | 709.00 |
DY Tax and social security liabilities | | 557.00 | | |
DZ Fixed asset liabilities and related accounts | | 200 000.00 | | |
EC TOTAL (IV) | 215 531.00 | 461 199.00 | | 215 531.00 |
EE Grand total (I to V) | 316 943.00 | 511 760.00 | | 316 943.00 |
EG Accrued income and payables due within one year | 38 560.00 | 246 390.00 | | 38 560.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 557.00 | |
FR Total operating income (I) | | | 557.00 | |
FW Other purchases and external expenses | | | 1 869.00 | |
GE Other Expenses | | | 61.00 | |
GF Total Operating Expenses (II) | | | 1 930.00 | |
GG - OPERATING RESULT (I - II) | | | -1 373.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 55 000.00 | |
GP Total financial income (V) | | | 55 000.00 | |
GR Interest and similar expenses | | | 2 776.00 | |
GU Total financial expenses (VI) | | | 2 776.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 52 224.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 50 851.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 467.00 | 467.00 | | 467.00 |
HH Total exceptional expenses (VIII) | 467.00 | 467.00 | | 467.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -467.00 | -467.00 | | -467.00 |
HL TOTAL REVENUE (I + III + V + VII) | 55 557.00 | 18 970.00 | | 55 557.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 173.00 | 6 631.00 | | 5 173.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 50 384.00 | 12 339.00 | | 50 384.00 |
| |
| 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 | 303 734.00 | | | 303 734.00 |
I3 DECREASES Total Financial Fixed Assets | | | 303 734.00 | |
I4 DECREASES Grand Total | | | 303 734.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 303 734.00 | | | 303 734.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 876.00 | 467.00 | | 876.00 |
7C Grand total | 876.00 | 467.00 | | 876.00 |
UJ - Exceptional | | 467.00 | | |
| |
| 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 | 709.00 | 709.00 | | 709.00 |
VC Group and associates | 7 535.00 | 7 535.00 | | 7 535.00 |
VH Loans with a maturity of more than one year at origin | 214 821.00 | 37 851.00 | 147 582.00 | 214 821.00 |
VK Loans repaid during the year | 37 448.00 | | | 37 448.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 535.00 | 7 535.00 | | 7 535.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 215 531.00 | 38 560.00 | 147 582.00 | 215 531.00 |
