| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | | | | |
BJ TOTAL (I) | 6 003 990.00 | | 6 003 990.00 | 6 003 990.00 |
BZ Other receivables | 236 340.00 | | 236 340.00 | 236 340.00 |
CF Cash and cash equivalents | 210 854.00 | | 210 854.00 | 210 854.00 |
CJ TOTAL (II) | 447 194.00 | | 447 194.00 | 447 194.00 |
CO Grand total (0 to V) | 6 451 184.00 | | 6 451 184.00 | 6 451 184.00 |
CU Other investments | 6 003 990.00 | | 6 003 990.00 | 6 003 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000 000.00 | 6 000 000.00 | | 6 000 000.00 |
DD Legal reserve (1) | 22 102.00 | 7 356.00 | | 22 102.00 |
DG Other reserves | 278 451.00 | 138 287.00 | | 278 451.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 146 741.00 | 294 910.00 | | 146 741.00 |
DK Regulated provisions | 2 401.00 | 1 803.00 | | 2 401.00 |
DL TOTAL (I) | 6 449 694.00 | 6 442 356.00 | | 6 449 694.00 |
DX Trade payables and related accounts | 732.00 | 720.00 | | 732.00 |
DY Tax and social security liabilities | 758.00 | 1 510.00 | | 758.00 |
EC TOTAL (IV) | 1 490.00 | 2 230.00 | | 1 490.00 |
EE Grand total (I to V) | 6 451 184.00 | 6 444 586.00 | | 6 451 184.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 843.00 | |
GF Total Operating Expenses (II) | | | 1 843.00 | |
GG - OPERATING RESULT (I - II) | | | -1 843.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 149 940.00 | |
GP Total financial income (V) | | | 149 940.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 149 940.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 148 097.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 598.00 | 598.00 | | 598.00 |
HH Total exceptional expenses (VIII) | 598.00 | 598.00 | | 598.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -598.00 | -598.00 | | -598.00 |
HK Income tax | 758.00 | 1 510.00 | | 758.00 |
HL TOTAL REVENUE (I + III + V + VII) | 149 940.00 | 299 880.00 | | 149 940.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 199.00 | 4 970.00 | | 3 199.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 146 741.00 | 294 910.00 | | 146 741.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 803.00 | 598.00 | | 1 803.00 |
7C Grand total | 1 803.00 | 598.00 | | 1 803.00 |
| |
| 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 | 732.00 | 732.00 | | 732.00 |
8E Income Taxes | 758.00 | 758.00 | | 758.00 |
VC Group and associates | 236 340.00 | 236 340.00 | | 236 340.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 236 340.00 | 236 340.00 | | 236 340.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 490.00 | 1 490.00 | | 1 490.00 |
