| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 365 567.00 | | 365 567.00 | 365 567.00 |
BZ Other receivables | 45 295.00 | | 45 295.00 | 45 295.00 |
CF Cash and cash equivalents | 102.00 | | 102.00 | 102.00 |
CJ TOTAL (II) | 45 397.00 | | 45 397.00 | 45 397.00 |
CO Grand total (0 to V) | 410 964.00 | | 410 964.00 | 410 964.00 |
CU Other investments | 365 552.00 | | 365 552.00 | 365 552.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 95 000.00 | 95 000.00 | | 95 000.00 |
DD Legal reserve (1) | 4 725.00 | 3 275.00 | | 4 725.00 |
DG Other reserves | 55 389.00 | 27 839.00 | | 55 389.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 753.00 | 29 000.00 | | 39 753.00 |
DK Regulated provisions | 4 083.00 | 2 959.00 | | 4 083.00 |
DL TOTAL (I) | 198 950.00 | 158 073.00 | | 198 950.00 |
DU Loans and Debts from Credit Institutions (3) | 167 380.00 | 210 088.00 | | 167 380.00 |
DV Miscellaneous Loans and Financial Debts (4) | 349.00 | 349.00 | | 349.00 |
DX Trade payables and related accounts | 2 157.00 | 2 170.00 | | 2 157.00 |
DY Tax and social security liabilities | 16 117.00 | 8 690.00 | | 16 117.00 |
EA Other liabilities | 26 012.00 | 35 754.00 | | 26 012.00 |
EC TOTAL (IV) | 212 014.00 | 257 052.00 | | 212 014.00 |
EE Grand total (I to V) | 410 964.00 | 415 124.00 | | 410 964.00 |
EG Accrued income and payables due within one year | 88 145.00 | 91 232.00 | | 88 145.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 487.00 | |
FZ Social Security Contributions | | | 1 147.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 3 634.00 | |
GG - OPERATING RESULT (I - II) | | | -3 634.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 45 435.00 | |
GP Total financial income (V) | | | 45 435.00 | |
GR Interest and similar expenses | | | 2 740.00 | |
GU Total financial expenses (VI) | | | 2 740.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 42 695.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 39 061.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 28.00 | 708.00 | | 28.00 |
HD Total exceptional income (VII) | 28.00 | 708.00 | | 28.00 |
HE Exceptional expenses on management operations | | 122.00 | | |
HG Exceptional depreciation and provisions | 1 124.00 | 1 200.00 | | 1 124.00 |
HH Total exceptional expenses (VIII) | 1 124.00 | 1 322.00 | | 1 124.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 096.00 | -614.00 | | -1 096.00 |
HK Income tax | -1 788.00 | -2 187.00 | | -1 788.00 |
HL TOTAL REVENUE (I + III + V + VII) | 45 463.00 | 36 142.00 | | 45 463.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 710.00 | 7 142.00 | | 5 710.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 753.00 | 29 000.00 | | 39 753.00 |
| |
| 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 | 365 567.00 | | | 365 567.00 |
I4 DECREASES Grand Total | | | 365 567.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 365 567.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 365 567.00 | | | 365 567.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 959.00 | 1 124.00 | | 2 959.00 |
7C Grand total | 2 959.00 | 1 124.00 | | 2 959.00 |
| |
| 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 | 2 157.00 | 2 157.00 | | 2 157.00 |
8D Social Security and Other Social Organizations | 886.00 | 886.00 | | 886.00 |
8K Other liabilities (including liabilities related to repo transactions) | 26 012.00 | 26 012.00 | | 26 012.00 |
VC Group and associates | 45 295.00 | 45 295.00 | | 45 295.00 |
VG Loans with a maturity of up to one year at origin | 1 561.00 | 1 561.00 | | 1 561.00 |
VH Loans with a maturity of more than one year at origin | 165 819.00 | 41 951.00 | 82 369.00 | 165 819.00 |
VI Group and Associates | 349.00 | 349.00 | | 349.00 |
VQ Other Taxes, Duties, and Similar Debts | 15 231.00 | 15 231.00 | | 15 231.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 295.00 | 45 295.00 | | 45 295.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 212 014.00 | 88 145.00 | 82 369.00 | 212 014.00 |
