| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 455.00 | 1 469.00 | 986.00 | 2 455.00 |
BJ TOTAL (I) | 323 023.00 | 1 469.00 | 321 554.00 | 323 023.00 |
BZ Other receivables | 956 454.00 | | 956 454.00 | 956 454.00 |
CF Cash and cash equivalents | 150 820.00 | | 150 820.00 | 150 820.00 |
CJ TOTAL (II) | 1 107 274.00 | | 1 107 274.00 | 1 107 274.00 |
CO Grand total (0 to V) | 1 430 298.00 | 1 469.00 | 1 428 829.00 | 1 430 298.00 |
CU Other investments | 320 568.00 | | 320 568.00 | 320 568.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 464 836.00 | 360 643.00 | | 464 836.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 350 220.00 | 304 192.00 | | 350 220.00 |
DK Regulated provisions | 15 139.00 | 15 139.00 | | 15 139.00 |
DL TOTAL (I) | 831 296.00 | 681 075.00 | | 831 296.00 |
DU Loans and Debts from Credit Institutions (3) | 115 683.00 | 141 610.00 | | 115 683.00 |
DV Miscellaneous Loans and Financial Debts (4) | 140 798.00 | 140 798.00 | | 140 798.00 |
DX Trade payables and related accounts | 2 453.00 | 2 548.00 | | 2 453.00 |
DY Tax and social security liabilities | 8 890.00 | 9 603.00 | | 8 890.00 |
EA Other liabilities | 329 707.00 | 432 123.00 | | 329 707.00 |
EC TOTAL (IV) | 597 532.00 | 726 684.00 | | 597 532.00 |
EE Grand total (I to V) | 1 428 829.00 | 1 407 759.00 | | 1 428 829.00 |
EG Accrued income and payables due within one year | 597 532.00 | 726 684.00 | | 597 532.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 398.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 819.00 | |
GF Total Operating Expenses (II) | | | 3 217.00 | |
GG - OPERATING RESULT (I - II) | | | -3 217.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 475 790.00 | |
GP Total financial income (V) | | | 475 790.00 | |
GR Interest and similar expenses | | | 1 515.00 | |
GU Total financial expenses (VI) | | | 1 515.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 474 274.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 471 057.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 530.00 | 546.00 | | 530.00 |
HH Total exceptional expenses (VIII) | 530.00 | 546.00 | | 530.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -530.00 | -546.00 | | -530.00 |
HK Income tax | 120 306.00 | 111 415.00 | | 120 306.00 |
HL TOTAL REVENUE (I + III + V + VII) | 475 790.00 | 422 621.00 | | 475 790.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 125 569.00 | 118 428.00 | | 125 569.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 350 220.00 | 304 192.00 | | 350 220.00 |
| |
| 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 | 323 024.00 | | | 323 024.00 |
I3 DECREASES Total Financial Fixed Assets | | | 320 568.00 | |
I4 DECREASES Grand Total | | | 323 024.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 456.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 456.00 | | | 2 456.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 320 568.00 | | | 320 568.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 650.00 | 819.00 | | 650.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 650.00 | 819.00 | | 650.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 15 139.00 | | | 15 139.00 |
7C Grand total | 15 139.00 | | | 15 139.00 |
| |
| 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 | 2 453.00 | 2 453.00 | | 2 453.00 |
8E Income Taxes | 8 890.00 | 8 890.00 | | 8 890.00 |
8K Other liabilities (including liabilities related to repo transactions) | 329 708.00 | 329 708.00 | | 329 708.00 |
VB VAT | 1 405.00 | 1 405.00 | | 1 405.00 |
VG Loans with a maturity of up to one year at origin | 19.00 | 19.00 | | 19.00 |
VH Loans with a maturity of more than one year at origin | 115 664.00 | 26 195.00 | 89 469.00 | 115 664.00 |
VI Group and Associates | 140 798.00 | 140 798.00 | | 140 798.00 |
VK Loans repaid during the year | 25 922.00 | | | 25 922.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 955 049.00 | 955 049.00 | | 955 049.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 956 454.00 | 956 454.00 | | 956 454.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 597 533.00 | 508 064.00 | 89 469.00 | 597 533.00 |
