| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 693 352.00 | | 693 352.00 | 693 352.00 |
CF Cash and cash equivalents | 3 139.00 | | 3 139.00 | 3 139.00 |
CJ TOTAL (II) | 3 139.00 | | 3 139.00 | 3 139.00 |
CO Grand total (0 to V) | 696 492.00 | | 696 492.00 | 696 492.00 |
CS Evaluated investments - equity method | 693 352.00 | | 693 352.00 | 693 352.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 3 133.00 | | | 3 133.00 |
DG Other reserves | 41 769.00 | | | 41 769.00 |
DH Retained earnings | | -17 741.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 63 561.00 | 62 643.00 | | 63 561.00 |
DK Regulated provisions | 49 555.00 | 33 037.00 | | 49 555.00 |
DL TOTAL (I) | 258 018.00 | 177 939.00 | | 258 018.00 |
DU Loans and Debts from Credit Institutions (3) | 323 249.00 | 402 702.00 | | 323 249.00 |
DV Miscellaneous Loans and Financial Debts (4) | 113 844.00 | 113 844.00 | | 113 844.00 |
DX Trade payables and related accounts | 1 380.00 | 1 650.00 | | 1 380.00 |
EC TOTAL (IV) | 438 474.00 | 518 196.00 | | 438 474.00 |
EE Grand total (I to V) | 696 492.00 | 696 135.00 | | 696 492.00 |
EG Accrued income and payables due within one year | 81 374.00 | 81 102.00 | | 81 374.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 182.00 | |
GF Total Operating Expenses (II) | | | 2 182.00 | |
GG - OPERATING RESULT (I - II) | | | -2 182.00 | |
GP Total financial income (V) | | | 85 000.00 | |
GU Total financial expenses (VI) | | | 2 738.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 82 262.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 80 079.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 16 518.00 | 16 518.00 | | 16 518.00 |
HH Total exceptional expenses (VIII) | 16 518.00 | 16 518.00 | | 16 518.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -16 518.00 | -16 518.00 | | -16 518.00 |
HL TOTAL REVENUE (I + III + V + VII) | 85 000.00 | 85 000.00 | | 85 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 439.00 | 22 357.00 | | 21 439.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 63 561.00 | 62 643.00 | | 63 561.00 |
| |
| 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 | 693 352.00 | | | 693 352.00 |
I3 DECREASES Total Financial Fixed Assets | | | 693 352.00 | |
I4 DECREASES Grand Total | | | 693 352.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 693 352.00 | | | 693 352.00 |
| |
| 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 | 1 380.00 | 1 380.00 | | 1 380.00 |
VH Loans with a maturity of more than one year at origin | 323 249.00 | 79 993.00 | 243 256.00 | 323 249.00 |
VI Group and Associates | 113 844.00 | | | 113 844.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 438 474.00 | 81 374.00 | 243 256.00 | 438 474.00 |
