| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | | | 7.00 | |
BJ TOTAL (I) | 296 547.00 | | 296 547.00 | 296 547.00 |
BZ Other receivables | 26 852.00 | | 26 852.00 | 26 852.00 |
CF Cash and cash equivalents | 829.00 | | 829.00 | 829.00 |
CJ TOTAL (II) | 27 681.00 | | 27 681.00 | 27 681.00 |
CO Grand total (0 to V) | 324 228.00 | | 324 228.00 | 324 228.00 |
CU Other investments | 296 547.00 | | 296 547.00 | 296 547.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 145 000.00 | 145 000.00 | | 145 000.00 |
DD Legal reserve (1) | 14 500.00 | 14 500.00 | | 14 500.00 |
DG Other reserves | 111 047.00 | 112 090.00 | | 111 047.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 262.00 | 28 944.00 | | 31 262.00 |
DK Regulated provisions | 7 027.00 | 7 027.00 | | 7 027.00 |
DL TOTAL (I) | 308 836.00 | 307 560.00 | | 308 836.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 182.00 | 978.00 | | 9 182.00 |
DX Trade payables and related accounts | 1 700.00 | 1 650.00 | | 1 700.00 |
DY Tax and social security liabilities | 4 510.00 | | | 4 510.00 |
EC TOTAL (IV) | 15 392.00 | 2 628.00 | | 15 392.00 |
EE Grand total (I to V) | 324 228.00 | 310 188.00 | | 324 228.00 |
EG Accrued income and payables due within one year | 15 392.00 | 2 628.00 | | 15 392.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 769.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 769.00 | |
GG - OPERATING RESULT (I - II) | | | -2 769.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 29 940.00 | |
GP Total financial income (V) | | | 29 940.00 | |
GR Interest and similar expenses | | | 28.00 | |
GU Total financial expenses (VI) | | | 28.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 912.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 143.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 10.00 | | |
HH Total exceptional expenses (VIII) | | 10.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -10.00 | | |
HK Income tax | -4 119.00 | -899.00 | | -4 119.00 |
HL TOTAL REVENUE (I + III + V + VII) | 29 940.00 | 29 940.00 | | 29 940.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -1 322.00 | 996.00 | | -1 322.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 262.00 | 28 944.00 | | 31 262.00 |
| |
| 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 | 296 547.00 | | | 296 547.00 |
I3 DECREASES Total Financial Fixed Assets | | | 296 547.00 | |
I4 DECREASES Grand Total | | | 296 547.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 296 547.00 | | | 296 547.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 7 027.00 | | | 7 027.00 |
7C Grand total | 7 027.00 | | | 7 027.00 |
| |
| 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 | 1 700.00 | 1 700.00 | | 1 700.00 |
8E Income Taxes | 4 510.00 | 4 510.00 | | 4 510.00 |
VC Group and associates | 26 852.00 | 26 852.00 | | 26 852.00 |
VI Group and Associates | 9 182.00 | 9 182.00 | | 9 182.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 852.00 | 26 852.00 | | 26 852.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 392.00 | 15 392.00 | | 15 392.00 |
