| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 411 410.00 | | 411 410.00 | 411 410.00 |
BZ Other receivables | 41 773.00 | | 41 773.00 | 41 773.00 |
CF Cash and cash equivalents | 29 910.00 | | 29 910.00 | 29 910.00 |
CJ TOTAL (II) | 71 683.00 | | 71 683.00 | 71 683.00 |
CO Grand total (0 to V) | 483 093.00 | | 483 093.00 | 483 093.00 |
CU Other investments | 411 410.00 | | 411 410.00 | 411 410.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200.00 | 200.00 | | 200.00 |
DD Legal reserve (1) | 43 324.00 | 43 324.00 | | 43 324.00 |
DG Other reserves | 233 215.00 | 180 304.00 | | 233 215.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 64 978.00 | 52 912.00 | | 64 978.00 |
DK Regulated provisions | 10 940.00 | 8 678.00 | | 10 940.00 |
DL TOTAL (I) | 352 657.00 | 285 417.00 | | 352 657.00 |
DU Loans and Debts from Credit Institutions (3) | 112 318.00 | 150 996.00 | | 112 318.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 190.00 | 11 711.00 | | 16 190.00 |
DX Trade payables and related accounts | 1 829.00 | 1 718.00 | | 1 829.00 |
EA Other liabilities | 99.00 | 99.00 | | 99.00 |
EC TOTAL (IV) | 130 436.00 | 164 524.00 | | 130 436.00 |
EE Grand total (I to V) | 483 093.00 | 449 941.00 | | 483 093.00 |
EG Accrued income and payables due within one year | 57 424.00 | 52 177.00 | | 57 424.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 4.00 | 9.00 | | 4.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 438.00 | |
GF Total Operating Expenses (II) | | | 3 438.00 | |
GG - OPERATING RESULT (I - II) | | | -3 438.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 69 883.00 | |
GP Total financial income (V) | | | 69 883.00 | |
GR Interest and similar expenses | | | 1 654.00 | |
GU Total financial expenses (VI) | | | 1 654.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 68 230.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 64 792.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 262.00 | 2 262.00 | | 2 262.00 |
HH Total exceptional expenses (VIII) | 2 262.00 | 2 262.00 | | 2 262.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 262.00 | -2 262.00 | | -2 262.00 |
HK Income tax | -2 448.00 | -908.00 | | -2 448.00 |
HL TOTAL REVENUE (I + III + V + VII) | 69 883.00 | 59 943.00 | | 69 883.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 906.00 | 7 031.00 | | 4 906.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 64 978.00 | 52 912.00 | | 64 978.00 |
| |
| 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 | 411 410.00 | | | 411 410.00 |
I3 DECREASES Total Financial Fixed Assets | | | 411 410.00 | |
I4 DECREASES Grand Total | | | 411 410.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 411 410.00 | | | 411 410.00 |
| |
| 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 | | -73 012.00 | 73 012.00 | |
8B Suppliers and Related Accounts | 1 829.00 | 1 829.00 | | 1 829.00 |
8K Other liabilities (including liabilities related to repo transactions) | 99.00 | 99.00 | | 99.00 |
VG Loans with a maturity of up to one year at origin | 4.00 | 4.00 | | 4.00 |
VH Loans with a maturity of more than one year at origin | 112 314.00 | 112 314.00 | | 112 314.00 |
VI Group and Associates | 16 190.00 | 16 190.00 | | 16 190.00 |
VK Loans repaid during the year | 38 640.00 | | | 38 640.00 |
VM Income taxes | 2 520.00 | 2 520.00 | | 2 520.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 39 253.00 | 39 253.00 | | 39 253.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 773.00 | 41 773.00 | | 41 773.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 130 436.00 | 57 424.00 | 73 012.00 | 130 436.00 |
