| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 156 698.00 | | 6 156 698.00 | 6 156 698.00 |
BZ Other receivables | 65 479.00 | | 65 479.00 | 65 479.00 |
CF Cash and cash equivalents | 268 049.00 | | 268 049.00 | 268 049.00 |
CJ TOTAL (II) | 333 529.00 | | 333 529.00 | 333 529.00 |
CO Grand total (0 to V) | 6 494 666.00 | | 6 494 666.00 | 6 494 666.00 |
CU Other investments | 6 156 698.00 | | 6 156 698.00 | 6 156 698.00 |
CW Deferred expenses or loan issuance costs | 4 440.00 | | 4 440.00 | 4 440.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 900 000.00 | 1 900 000.00 | | 1 900 000.00 |
DD Legal reserve (1) | 190 000.00 | 121 285.00 | | 190 000.00 |
DG Other reserves | 2 512 645.00 | 2 004 400.00 | | 2 512 645.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 348 244.00 | 676 960.00 | | 348 244.00 |
DK Regulated provisions | 122 446.00 | 91 835.00 | | 122 446.00 |
DL TOTAL (I) | 5 073 336.00 | 4 794 480.00 | | 5 073 336.00 |
DU Loans and Debts from Credit Institutions (3) | 1 371 253.00 | 1 675 976.00 | | 1 371 253.00 |
DX Trade payables and related accounts | 8 336.00 | 8 313.00 | | 8 336.00 |
DY Tax and social security liabilities | 140.00 | | | 140.00 |
EA Other liabilities | 41 601.00 | 74 589.00 | | 41 601.00 |
EC TOTAL (IV) | 1 421 331.00 | 1 758 878.00 | | 1 421 331.00 |
EE Grand total (I to V) | 6 494 666.00 | 6 553 357.00 | | 6 494 666.00 |
EG Accrued income and payables due within one year | 354 800.00 | 387 625.00 | | 354 800.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 550.00 | |
FX Taxes, duties, and similar payments | | | 140.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 239.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 10 932.00 | |
GG - OPERATING RESULT (I - II) | | | -10 932.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 400 000.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 400 000.00 | |
GR Interest and similar expenses | | | 34 089.00 | |
GU Total financial expenses (VI) | | | 34 089.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 365 910.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 354 977.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 30 612.00 | 30 612.00 | | 30 612.00 |
HH Total exceptional expenses (VIII) | 30 612.00 | 30 612.00 | | 30 612.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -30 611.00 | -30 611.00 | | -30 611.00 |
HK Income tax | -23 878.00 | -8 020.00 | | -23 878.00 |
HL TOTAL REVENUE (I + III + V + VII) | 400 001.00 | 757 377.00 | | 400 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 756.00 | 80 417.00 | | 51 756.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 348 244.00 | 676 960.00 | | 348 244.00 |
| |
| 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 | 6 156 698.00 | | | 6 156 698.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 156 698.00 | |
I4 DECREASES Grand Total | | | 6 156 698.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 156 698.00 | | | 6 156 698.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 91 835.00 | 30 612.00 | | 91 835.00 |
7C Grand total | 91 835.00 | 30 612.00 | | 91 835.00 |
UJ - Exceptional | | 30 612.00 | | |
| |
| 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 | 8 336.00 | 8 336.00 | | 8 336.00 |
VH Loans with a maturity of more than one year at origin | 1 371 253.00 | 304 723.00 | 1 066 530.00 | 1 371 253.00 |
VI Group and Associates | 41 601.00 | 41 601.00 | | 41 601.00 |
VK Loans repaid during the year | 304 723.00 | | | 304 723.00 |
VM Income taxes | 65 479.00 | 65 479.00 | | 65 479.00 |
VQ Other Taxes, Duties, and Similar Debts | 140.00 | 140.00 | | 140.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 479.00 | 65 479.00 | | 65 479.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 421 331.00 | 354 800.00 | 1 066 530.00 | 1 421 331.00 |
