| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 427 534.00 | | 427 534.00 | 427 534.00 |
BZ Other receivables | 84 126.00 | | 84 126.00 | 84 126.00 |
CF Cash and cash equivalents | 24 366.00 | | 24 366.00 | 24 366.00 |
CJ TOTAL (II) | 108 492.00 | | 108 492.00 | 108 492.00 |
CO Grand total (0 to V) | 536 027.00 | | 536 027.00 | 536 027.00 |
CR Shares due in more than one year | 84 126.00 | | | 84 126.00 |
CU Other investments | 427 534.00 | | 427 534.00 | 427 534.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 302 400.00 | 302 400.00 | | 302 400.00 |
DD Legal reserve (1) | 8 325.00 | 8 325.00 | | 8 325.00 |
DG Other reserves | 108 475.00 | 112 868.00 | | 108 475.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 70 667.00 | -4 393.00 | | 70 667.00 |
DK Regulated provisions | 6 031.00 | 5 980.00 | | 6 031.00 |
DL TOTAL (I) | 495 897.00 | 425 179.00 | | 495 897.00 |
DV Miscellaneous Loans and Financial Debts (4) | 29 821.00 | 89 124.00 | | 29 821.00 |
DX Trade payables and related accounts | 1 366.00 | 1 340.00 | | 1 366.00 |
DY Tax and social security liabilities | 8 943.00 | | | 8 943.00 |
EC TOTAL (IV) | 40 130.00 | 90 464.00 | | 40 130.00 |
EE Grand total (I to V) | 536 027.00 | 515 643.00 | | 536 027.00 |
EG Accrued income and payables due within one year | 10 309.00 | 90 464.00 | | 10 309.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 769.00 | |
GF Total Operating Expenses (II) | | | 3 769.00 | |
GG - OPERATING RESULT (I - II) | | | -3 769.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 696.00 | |
GU Total financial expenses (VI) | | | 696.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -696.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 465.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 51.00 | 77.00 | | 51.00 |
HH Total exceptional expenses (VIII) | 51.00 | 77.00 | | 51.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -51.00 | -77.00 | | -51.00 |
HK Income tax | -75 183.00 | | | -75 183.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | 1.00 | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -70 666.00 | 4 393.00 | | -70 666.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 70 667.00 | -4 393.00 | | 70 667.00 |
| |
| 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 | 427 534.00 | | | 427 534.00 |
I3 DECREASES Total Financial Fixed Assets | | | 427 534.00 | |
I4 DECREASES Grand Total | | | 427 534.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 427 534.00 | | | 427 534.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 980.00 | 51.00 | | 5 980.00 |
7C Grand total | 5 980.00 | 51.00 | | 5 980.00 |
UJ - Exceptional | | 51.00 | | |
| |
| 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 | 1 366.00 | 1 366.00 | | 1 366.00 |
8E Income Taxes | 8 943.00 | 8 943.00 | | 8 943.00 |
VC Group and associates | 84 126.00 | | 84 126.00 | 84 126.00 |
VI Group and Associates | 29 821.00 | | 29 821.00 | 29 821.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 84 126.00 | | 84 126.00 | 84 126.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 130.00 | 10 309.00 | 29 821.00 | 40 130.00 |
