| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 155 305.00 | | 155 305.00 | 155 305.00 |
BJ TOTAL (I) | 1 006 103.00 | | 1 006 103.00 | 1 006 103.00 |
BZ Other receivables | 164 939.00 | | 164 939.00 | 164 939.00 |
CF Cash and cash equivalents | 48 784.00 | | 48 784.00 | 48 784.00 |
CJ TOTAL (II) | 213 722.00 | | 213 722.00 | 213 722.00 |
CO Grand total (0 to V) | 1 219 825.00 | | 1 219 825.00 | 1 219 825.00 |
CU Other investments | 850 798.00 | | 850 798.00 | 850 798.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 485 134.00 | 651 119.00 | | 485 134.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 52 447.00 | 34 014.00 | | 52 447.00 |
DK Regulated provisions | 9 784.00 | 9 784.00 | | 9 784.00 |
DL TOTAL (I) | 552 864.00 | 700 418.00 | | 552 864.00 |
DV Miscellaneous Loans and Financial Debts (4) | 609 416.00 | 457 391.00 | | 609 416.00 |
DY Tax and social security liabilities | 57 545.00 | 23 656.00 | | 57 545.00 |
EC TOTAL (IV) | 666 961.00 | 481 047.00 | | 666 961.00 |
EE Grand total (I to V) | 1 219 825.00 | 1 181 465.00 | | 1 219 825.00 |
EG Accrued income and payables due within one year | 666 961.00 | 481 047.00 | | 666 961.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 701.00 | |
GF Total Operating Expenses (II) | | | 7 701.00 | |
GG - OPERATING RESULT (I - II) | | | -7 701.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 65 060.00 | |
GP Total financial income (V) | | | 65 060.00 | |
GR Interest and similar expenses | | | 7 025.00 | |
GU Total financial expenses (VI) | | | 7 025.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 58 035.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 50 335.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 170.00 | | | 1 170.00 |
HD Total exceptional income (VII) | 1 170.00 | | | 1 170.00 |
HF Exceptional expenses on capital transactions | 1 170.00 | 160.00 | | 1 170.00 |
HH Total exceptional expenses (VIII) | 1 170.00 | 160.00 | | 1 170.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -160.00 | | |
HK Income tax | -2 112.00 | -3 046.00 | | -2 112.00 |
HL TOTAL REVENUE (I + III + V + VII) | 66 230.00 | 46 129.00 | | 66 230.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 783.00 | 12 114.00 | | 13 783.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 52 447.00 | 34 014.00 | | 52 447.00 |
| |
| 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 | 1 007 273.00 | | | 1 007 273.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 170.00 | 1 006 103.00 | |
I4 DECREASES Grand Total | | 1 170.00 | 1 006 103.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 007 273.00 | | | 1 007 273.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 9 784.00 | | | 9 784.00 |
7C Grand total | 9 784.00 | | | 9 784.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 57 545.00 | 57 545.00 | | 57 545.00 |
UT Other financial assets | 155 305.00 | 155 305.00 | | 155 305.00 |
VC Group and associates | 160 106.00 | 160 106.00 | | 160 106.00 |
VI Group and Associates | 609 416.00 | 609 416.00 | | 609 416.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 833.00 | 4 833.00 | | 4 833.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 320 244.00 | 320 244.00 | | 320 244.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 666 961.00 | 666 961.00 | | 666 961.00 |
