| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 647 704.00 | | 647 704.00 | 647 704.00 |
BZ Other receivables | 2 093.00 | | 2 093.00 | 2 093.00 |
CF Cash and cash equivalents | 5 437.00 | | 5 437.00 | 5 437.00 |
CJ TOTAL (II) | 7 529.00 | | 7 529.00 | 7 529.00 |
CO Grand total (0 to V) | 655 233.00 | | 655 233.00 | 655 233.00 |
CU Other investments | 647 704.00 | | 647 704.00 | 647 704.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 17 000.00 | 17 000.00 | | 17 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | -7 975.00 | -34 801.00 | | -7 975.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 011.00 | 26 826.00 | | 49 011.00 |
DK Regulated provisions | 34 954.00 | 34 473.00 | | 34 954.00 |
DL TOTAL (I) | 95 990.00 | 46 498.00 | | 95 990.00 |
DU Loans and Debts from Credit Institutions (3) | 503 023.00 | 548 615.00 | | 503 023.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 635.00 | 54 084.00 | | 50 635.00 |
DX Trade payables and related accounts | 1 001.00 | 1 001.00 | | 1 001.00 |
DY Tax and social security liabilities | 4 584.00 | 829.00 | | 4 584.00 |
EC TOTAL (IV) | 559 243.00 | 604 528.00 | | 559 243.00 |
EE Grand total (I to V) | 655 233.00 | 651 027.00 | | 655 233.00 |
EG Accrued income and payables due within one year | 102 270.00 | 101 505.00 | | 102 270.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 353.00 | |
GF Total Operating Expenses (II) | | | 1 353.00 | |
GG - OPERATING RESULT (I - II) | | | -1 353.00 | |
GL Other interest and similar income | | | 57 000.00 | |
GP Total financial income (V) | | | 57 000.00 | |
GR Interest and similar expenses | | | 9 039.00 | |
GU Total financial expenses (VI) | | | 9 039.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 47 961.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 46 608.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 481.00 | 6 991.00 | | 481.00 |
HH Total exceptional expenses (VIII) | 481.00 | 6 991.00 | | 481.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -481.00 | -6 991.00 | | -481.00 |
HK Income tax | -2 884.00 | -7 854.00 | | -2 884.00 |
HL TOTAL REVENUE (I + III + V + VII) | 57 000.00 | 47 500.00 | | 57 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 989.00 | 20 674.00 | | 7 989.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 011.00 | 26 826.00 | | 49 011.00 |
| |
| 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 | 647 704.00 | | | 647 704.00 |
I3 DECREASES Total Financial Fixed Assets | | | 647 704.00 | |
I4 DECREASES Grand Total | | | 647 704.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 647 704.00 | | | 647 704.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 34 473.00 | 481.00 | | 34 473.00 |
7C Grand total | 34 473.00 | 481.00 | | 34 473.00 |
UJ - Exceptional | | 481.00 | | |
| |
| 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 | 1 001.00 | 1 001.00 | | 1 001.00 |
8E Income Taxes | 4 584.00 | 4 584.00 | | 4 584.00 |
VC Group and associates | 1 748.00 | 1 748.00 | | 1 748.00 |
VH Loans with a maturity of more than one year at origin | 503 023.00 | 46 050.00 | 188 871.00 | 503 023.00 |
VI Group and Associates | 50 635.00 | 50 635.00 | | 50 635.00 |
VK Loans repaid during the year | 45 592.00 | | | 45 592.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 344.00 | 344.00 | | 344.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 093.00 | 2 093.00 | | 2 093.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 559 243.00 | 102 270.00 | 188 871.00 | 559 243.00 |
