| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 1 350 697.00 | | 1 350 697.00 | 1 350 697.00 |
CF Cash and cash equivalents | 387 999.00 | | 387 999.00 | 387 999.00 |
CJ TOTAL (II) | 387 999.00 | | 387 999.00 | 387 999.00 |
CO Grand total (0 to V) | 1 738 696.00 | | 1 738 696.00 | 1 738 696.00 |
CU Other investments | 1 350 682.00 | | 1 350 682.00 | 1 350 682.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | | | 3 000.00 |
DD Legal reserve (1) | 300.00 | | | 300.00 |
DG Other reserves | 343 385.00 | | | 343 385.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 290 812.00 | | | 290 812.00 |
DK Regulated provisions | 8 584.00 | | | 8 584.00 |
DL TOTAL (I) | 646 083.00 | | | 646 083.00 |
DU Loans and Debts from Credit Institutions (3) | 1 078 793.00 | | | 1 078 793.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10.00 | | | 10.00 |
DX Trade payables and related accounts | 1 808.00 | | | 1 808.00 |
DY Tax and social security liabilities | 12 000.00 | | | 12 000.00 |
EC TOTAL (IV) | 1 092 612.00 | | | 1 092 612.00 |
EE Grand total (I to V) | 1 738 696.00 | | | 1 738 696.00 |
EG Accrued income and payables due within one year | 212 699.00 | | | 212 699.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 020.00 | |
GF Total Operating Expenses (II) | | | 5 020.00 | |
GG - OPERATING RESULT (I - II) | | | -5 020.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 313 375.00 | |
GL Other interest and similar income | | | 57.00 | |
GP Total financial income (V) | | | 313 433.00 | |
GR Interest and similar expenses | | | 14 541.00 | |
GU Total financial expenses (VI) | | | 14 541.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 298 891.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 293 870.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 058.00 | | | 3 058.00 |
HH Total exceptional expenses (VIII) | 3 058.00 | | | 3 058.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 058.00 | | | -3 058.00 |
HL TOTAL REVENUE (I + III + V + VII) | 313 433.00 | | | 313 433.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 620.00 | | | 22 620.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 290 812.00 | | | 290 812.00 |
| |
| 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 | 1 350 697.00 | | | 1 350 697.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 350 697.00 | |
I4 DECREASES Grand Total | | | 1 350 697.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 350 697.00 | | | 1 350 697.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 527.00 | 3 058.00 | | 5 527.00 |
7C Grand total | 5 527.00 | 3 058.00 | | 5 527.00 |
UJ - Exceptional | | 3 058.00 | | |
| |
| 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 | 1 808.00 | 1 808.00 | | 1 808.00 |
VH Loans with a maturity of more than one year at origin | 1 078 794.00 | 198 881.00 | 726 861.00 | 1 078 794.00 |
VI Group and Associates | 12 011.00 | 12 011.00 | | 12 011.00 |
VK Loans repaid during the year | 184 742.00 | | | 184 742.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 092 613.00 | 212 700.00 | 726 861.00 | 1 092 613.00 |
