| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 324 415.00 | | 324 415.00 | 324 415.00 |
BZ Other receivables | 230 250.00 | | 230 250.00 | 230 250.00 |
CF Cash and cash equivalents | 5 599.00 | | 5 599.00 | 5 599.00 |
CJ TOTAL (II) | 235 850.00 | | 235 850.00 | 235 850.00 |
CO Grand total (0 to V) | 560 266.00 | | 560 266.00 | 560 266.00 |
CU Other investments | 324 415.00 | | 324 415.00 | 324 415.00 |
| |
| 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 |
DG Other reserves | 250 640.00 | 331 825.00 | | 250 640.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 240 205.00 | 118 814.00 | | 240 205.00 |
DK Regulated provisions | 14 893.00 | 14 893.00 | | 14 893.00 |
DL TOTAL (I) | 506 839.00 | 466 633.00 | | 506 839.00 |
DU Loans and Debts from Credit Institutions (3) | 40 826.00 | 48 791.00 | | 40 826.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 600.00 | 59 709.00 | | 12 600.00 |
DY Tax and social security liabilities | | 42 944.00 | | |
EC TOTAL (IV) | 53 426.00 | 151 444.00 | | 53 426.00 |
EE Grand total (I to V) | 560 266.00 | 618 078.00 | | 560 266.00 |
EG Accrued income and payables due within one year | 12 600.00 | 110 619.00 | | 12 600.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 303.00 | |
GF Total Operating Expenses (II) | | | 303.00 | |
GG - OPERATING RESULT (I - II) | | | -303.00 | |
GH Attributed profit or transferred loss (III) | | | 15 949.00 | |
GI Supported loss or transferred profit (IV) | | | 835.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 282 249.00 | |
GP Total financial income (V) | | | 282 249.00 | |
GU Total financial expenses (VI) | | | 276.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 281 973.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 296 782.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 56 577.00 | -188.00 | | 56 577.00 |
HL TOTAL REVENUE (I + III + V + VII) | 298 199.00 | 120 386.00 | | 298 199.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 993.00 | 1 572.00 | | 57 993.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 240 205.00 | 118 814.00 | | 240 205.00 |
| |
| 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 | 324 416.00 | | | 324 416.00 |
I3 DECREASES Total Financial Fixed Assets | | | 324 416.00 | |
I4 DECREASES Grand Total | | | 324 416.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 324 416.00 | | | 324 416.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 14 894.00 | | | 14 894.00 |
7C Grand total | 14 894.00 | | | 14 894.00 |
| |
| 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 | 127.00 | 127.00 | | 127.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 473.00 | 12 473.00 | | 12 473.00 |
VH Loans with a maturity of more than one year at origin | 40 826.00 | | | 40 826.00 |
VK Loans repaid during the year | 7 965.00 | | | 7 965.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 230 251.00 | 230 251.00 | | 230 251.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 230 251.00 | 230 251.00 | | 230 251.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 53 426.00 | 12 600.00 | | 53 426.00 |
