| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 813 713.00 | | 3 813 713.00 | 3 813 713.00 |
BZ Other receivables | 490 315.00 | | 490 315.00 | 490 315.00 |
CF Cash and cash equivalents | 183 852.00 | | 183 852.00 | 183 852.00 |
CJ TOTAL (II) | 674 167.00 | | 674 167.00 | 674 167.00 |
CO Grand total (0 to V) | 4 487 880.00 | | 4 487 880.00 | 4 487 880.00 |
CU Other investments | 3 813 713.00 | | 3 813 713.00 | 3 813 713.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 901 000.00 | | | 1 901 000.00 |
DD Legal reserve (1) | 190 100.00 | | | 190 100.00 |
DG Other reserves | 2 000 336.00 | | | 2 000 336.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 274 523.00 | | | 274 523.00 |
DK Regulated provisions | 13 713.00 | | | 13 713.00 |
DL TOTAL (I) | 4 379 672.00 | | | 4 379 672.00 |
DV Miscellaneous Loans and Financial Debts (4) | 107 002.00 | | | 107 002.00 |
DX Trade payables and related accounts | 1 206.00 | | | 1 206.00 |
EC TOTAL (IV) | 108 208.00 | | | 108 208.00 |
EE Grand total (I to V) | 4 487 880.00 | | | 4 487 880.00 |
EG Accrued income and payables due within one year | 108 208.00 | | | 108 208.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 299.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 6 300.00 | |
GG - OPERATING RESULT (I - II) | | | -6 300.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 279 895.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 279 895.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 273 595.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -928.00 | | | -928.00 |
HL TOTAL REVENUE (I + III + V + VII) | 279 895.00 | | | 279 895.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 372.00 | | | 5 372.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 274 523.00 | | | 274 523.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 13 713.00 | | | 13 713.00 |
7C Grand total | 13 713.00 | | | 13 713.00 |
| |
| 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 | 107 002.00 | 107 002.00 | | 107 002.00 |
8B Suppliers and Related Accounts | 1 206.00 | 1 206.00 | | 1 206.00 |
VS Prepaid expenses | 490 315.00 | 490 315.00 | | 490 315.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 490 315.00 | 490 315.00 | | 490 315.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 108 208.00 | 108 208.00 | | 108 208.00 |
