| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 485 151.00 | | 485 151.00 | 485 151.00 |
BZ Other receivables | 9 006.00 | | 9 006.00 | 9 006.00 |
CF Cash and cash equivalents | 100 910.00 | | 100 910.00 | 100 910.00 |
CJ TOTAL (II) | 109 916.00 | | 109 916.00 | 109 916.00 |
CO Grand total (0 to V) | 595 067.00 | | 595 067.00 | 595 067.00 |
CU Other investments | 485 151.00 | | 485 151.00 | 485 151.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DG Other reserves | 510 413.00 | | | 510 413.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 570.00 | | | 12 570.00 |
DK Regulated provisions | 13 461.00 | | | 13 461.00 |
DL TOTAL (I) | 538 644.00 | | | 538 644.00 |
DV Miscellaneous Loans and Financial Debts (4) | 52 177.00 | | | 52 177.00 |
DX Trade payables and related accounts | 4 246.00 | | | 4 246.00 |
EC TOTAL (IV) | 56 423.00 | | | 56 423.00 |
EE Grand total (I to V) | 595 067.00 | | | 595 067.00 |
EG Accrued income and payables due within one year | 56 423.00 | | | 56 423.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 146.00 | |
GE Other Expenses | | | 18.00 | |
GF Total Operating Expenses (II) | | | 2 164.00 | |
GG - OPERATING RESULT (I - II) | | | -2 164.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 000.00 | |
GP Total financial income (V) | | | 20 000.00 | |
GR Interest and similar expenses | | | 5 266.00 | |
GU Total financial expenses (VI) | | | 5 266.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 14 734.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 570.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 20 000.00 | | | 20 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 430.00 | | | 7 430.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 570.00 | | | 12 570.00 |
| |
| 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 | 485 151.00 | | | 485 151.00 |
I3 DECREASES Total Financial Fixed Assets | | | 485 151.00 | |
I4 DECREASES Grand Total | | | 485 151.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 485 151.00 | | | 485 151.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 13 461.00 | | | 13 461.00 |
7C Grand total | 13 461.00 | | | 13 461.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 4 246.00 | 4 246.00 | | 4 246.00 |
VI Group and Associates | 52 177.00 | 52 177.00 | | 52 177.00 |
VM Income taxes | 9 006.00 | 9 006.00 | | 9 006.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 006.00 | 9 006.00 | | 9 006.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 56 423.00 | 56 423.00 | | 56 423.00 |
