| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 366 502.00 | | 366 502.00 | 366 502.00 |
BZ Other receivables | 98 377.00 | | 98 377.00 | 98 377.00 |
CF Cash and cash equivalents | 7 135.00 | | 7 135.00 | 7 135.00 |
CJ TOTAL (II) | 105 512.00 | | 105 512.00 | 105 512.00 |
CO Grand total (0 to V) | 472 014.00 | | 472 014.00 | 472 014.00 |
CU Other investments | 366 502.00 | | 366 502.00 | 366 502.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 307 850.00 | 243 511.00 | | 307 850.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 265.00 | 64 338.00 | | 15 265.00 |
DK Regulated provisions | 13 561.00 | 13 561.00 | | 13 561.00 |
DL TOTAL (I) | 369 676.00 | 354 411.00 | | 369 676.00 |
DU Loans and Debts from Credit Institutions (3) | 56 381.00 | 111 476.00 | | 56 381.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 664.00 | | | 43 664.00 |
DX Trade payables and related accounts | 2 292.00 | 1 966.00 | | 2 292.00 |
DY Tax and social security liabilities | | 49 081.00 | | |
EC TOTAL (IV) | 102 338.00 | 162 524.00 | | 102 338.00 |
EE Grand total (I to V) | 472 014.00 | 516 935.00 | | 472 014.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 619.00 | |
GF Total Operating Expenses (II) | | | 4 619.00 | |
GG - OPERATING RESULT (I - II) | | | -4 619.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 19 607.00 | |
GR Interest and similar expenses | | | 1 217.00 | |
GU Total financial expenses (VI) | | | 1 217.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 390.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 770.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 1 357.00 | | |
HH Total exceptional expenses (VIII) | | 1 357.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 357.00 | | |
HK Income tax | -1 495.00 | -1 929.00 | | -1 495.00 |
HL TOTAL REVENUE (I + III + V + VII) | 19 607.00 | 70 000.00 | | 19 607.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 341.00 | 5 661.00 | | 4 341.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 265.00 | 64 338.00 | | 15 265.00 |
| |
| 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 | 366 503.00 | | | 366 503.00 |
I3 DECREASES Total Financial Fixed Assets | | | 366 503.00 | |
I4 DECREASES Grand Total | | | 366 503.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 366 503.00 | | | 366 503.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 13 561.00 | | | 13 561.00 |
7C Grand total | 13 561.00 | | | 13 561.00 |
| |
| 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 | 2 293.00 | 2 293.00 | | 2 293.00 |
VC Group and associates | 55 046.00 | 55 046.00 | | 55 046.00 |
VH Loans with a maturity of more than one year at origin | 56 381.00 | 56 381.00 | | 56 381.00 |
VI Group and Associates | 43 664.00 | 43 664.00 | | 43 664.00 |
VK Loans repaid during the year | 54 693.00 | | | 54 693.00 |
VM Income taxes | 43 331.00 | 43 331.00 | | 43 331.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 98 377.00 | 98 377.00 | | 98 377.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 102 338.00 | 102 338.00 | | 102 338.00 |
