| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AL Advances and down payments on intangible assets. | 2.00 | | | 2.00 |
BJ TOTAL (I) | 448 400.00 | | 448 400.00 | 448 400.00 |
BZ Other receivables | 93 245.00 | | 93 245.00 | 93 245.00 |
CF Cash and cash equivalents | 18 370.00 | | 18 370.00 | 18 370.00 |
CJ TOTAL (II) | 111 615.00 | | 111 615.00 | 111 615.00 |
CO Grand total (0 to V) | 560 015.00 | | 560 015.00 | 560 015.00 |
CU Other investments | 448 400.00 | | 448 400.00 | 448 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 15 472.00 | -29 928.00 | | 15 472.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 215 933.00 | 188 357.00 | | 215 933.00 |
DK Regulated provisions | 35 393.00 | 23 113.00 | | 35 393.00 |
DL TOTAL (I) | 267 899.00 | 182 543.00 | | 267 899.00 |
DU Loans and Debts from Credit Institutions (3) | 239 357.00 | 283 242.00 | | 239 357.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 853.00 | 28 069.00 | | 26 853.00 |
DX Trade payables and related accounts | 645.00 | 406.00 | | 645.00 |
DY Tax and social security liabilities | 25 261.00 | | | 25 261.00 |
EC TOTAL (IV) | 292 116.00 | 311 717.00 | | 292 116.00 |
EE Grand total (I to V) | 560 015.00 | 494 260.00 | | 560 015.00 |
EG Accrued income and payables due within one year | 292 116.00 | 311 717.00 | | 292 116.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 911.00 | |
GF Total Operating Expenses (II) | | | 2 911.00 | |
GG - OPERATING RESULT (I - II) | | | -2 911.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 235 000.00 | |
GP Total financial income (V) | | | 235 000.00 | |
GR Interest and similar expenses | | | 9 902.00 | |
GU Total financial expenses (VI) | | | 9 902.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 225 098.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 222 186.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 12 280.00 | 12 280.00 | | 12 280.00 |
HH Total exceptional expenses (VIII) | 12 280.00 | 12 280.00 | | 12 280.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12 280.00 | -12 280.00 | | -12 280.00 |
HK Income tax | -6 027.00 | -3 750.00 | | -6 027.00 |
HL TOTAL REVENUE (I + III + V + VII) | 235 000.00 | 200 000.00 | | 235 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 067.00 | 11 643.00 | | 19 067.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 215 933.00 | 188 357.00 | | 215 933.00 |
| |
| 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 | 448 400.00 | | | 448 400.00 |
I3 DECREASES Total Financial Fixed Assets | | | 448 400.00 | |
I4 DECREASES Grand Total | | | 448 400.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 448 400.00 | | | 448 400.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 23 113.00 | 12 280.00 | | 23 113.00 |
7C Grand total | 23 113.00 | 12 280.00 | | 23 113.00 |
UJ - Exceptional | | 12 280.00 | | |
