| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 290 623.00 | | 290 623.00 | 290 623.00 |
BZ Other receivables | 15 430.00 | | 15 430.00 | 15 430.00 |
CF Cash and cash equivalents | 25 427.00 | | 25 427.00 | 25 427.00 |
CJ TOTAL (II) | 40 857.00 | | 40 857.00 | 40 857.00 |
CO Grand total (0 to V) | 331 480.00 | | 331 480.00 | 331 480.00 |
CU Other investments | 290 623.00 | | 290 623.00 | 290 623.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 51 965.00 | 18 381.00 | | 51 965.00 |
DH Retained earnings | | -9 536.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 84 701.00 | 43 120.00 | | 84 701.00 |
DK Regulated provisions | 10 223.00 | 10 223.00 | | 10 223.00 |
DL TOTAL (I) | 155 689.00 | 70 988.00 | | 155 689.00 |
DU Loans and Debts from Credit Institutions (3) | 79 179.00 | 123 174.00 | | 79 179.00 |
DV Miscellaneous Loans and Financial Debts (4) | 94 020.00 | 146 755.00 | | 94 020.00 |
DX Trade payables and related accounts | 2 592.00 | 6 541.00 | | 2 592.00 |
DY Tax and social security liabilities | | 6 252.00 | | |
EC TOTAL (IV) | 175 791.00 | 282 722.00 | | 175 791.00 |
EE Grand total (I to V) | 331 480.00 | 353 710.00 | | 331 480.00 |
EG Accrued income and payables due within one year | 141 699.00 | 203 882.00 | | 141 699.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 985.00 | |
GF Total Operating Expenses (II) | | | 4 985.00 | |
GG - OPERATING RESULT (I - II) | | | -4 985.00 | |
GK Income from other securities and fixed asset receivables | | | 90 000.00 | |
GP Total financial income (V) | | | 90 000.00 | |
GR Interest and similar expenses | | | 1 901.00 | |
GU Total financial expenses (VI) | | | 1 901.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 88 099.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 83 115.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 13 446.00 | | |
HD Total exceptional income (VII) | | 13 446.00 | | |
HE Exceptional expenses on management operations | | 56 608.00 | | |
HH Total exceptional expenses (VIII) | | 56 608.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -43 162.00 | | |
HK Income tax | -1 586.00 | -14 031.00 | | -1 586.00 |
HL TOTAL REVENUE (I + III + V + VII) | 90 000.00 | 93 446.00 | | 90 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 299.00 | 50 326.00 | | 5 299.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 84 701.00 | 43 120.00 | | 84 701.00 |
| |
| 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 | 290 623.00 | | | 290 623.00 |
I3 DECREASES Total Financial Fixed Assets | | | 290 623.00 | |
I4 DECREASES Grand Total | | | 290 623.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 290 623.00 | | | 290 623.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 10 223.00 | | | 10 223.00 |
7C Grand total | 10 223.00 | | | 10 223.00 |
| |
| 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 | 2 592.00 | 2 592.00 | | 2 592.00 |
VC Group and associates | 7 327.00 | 7 327.00 | | 7 327.00 |
VG Loans with a maturity of up to one year at origin | 340.00 | 340.00 | | 340.00 |
VH Loans with a maturity of more than one year at origin | 78 839.00 | 44 747.00 | 34 092.00 | 78 839.00 |
VI Group and Associates | 94 020.00 | 94 020.00 | | 94 020.00 |
VK Loans repaid during the year | 43 949.00 | | | 43 949.00 |
VM Income taxes | 8 103.00 | 8 103.00 | | 8 103.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 430.00 | 15 430.00 | | 15 430.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 175 791.00 | 141 699.00 | 34 092.00 | 175 791.00 |
