| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 135 675.00 | | 135 675.00 | 135 675.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 596.00 | | 596.00 | 596.00 |
CJ TOTAL (II) | 596.00 | | 596.00 | 596.00 |
CO Grand total (0 to V) | 136 271.00 | | 136 271.00 | 136 271.00 |
CS Evaluated investments - equity method | | 1.00 | | |
CU Other investments | 135 675.00 | | 135 675.00 | 135 675.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 18 424.00 | 4 385.00 | | 18 424.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 284.00 | 14 039.00 | | 13 284.00 |
DK Regulated provisions | 6 095.00 | 4 460.00 | | 6 095.00 |
DL TOTAL (I) | 43 303.00 | 28 384.00 | | 43 303.00 |
DU Loans and Debts from Credit Institutions (3) | 76 086.00 | 94 605.00 | | 76 086.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 000.00 | 15 000.00 | | 15 000.00 |
DX Trade payables and related accounts | 1 882.00 | 1 827.00 | | 1 882.00 |
EC TOTAL (IV) | 92 968.00 | 111 432.00 | | 92 968.00 |
EE Grand total (I to V) | 136 271.00 | 139 815.00 | | 136 271.00 |
EG Accrued income and payables due within one year | 36 143.00 | 36 039.00 | | 36 143.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 888.00 | |
GF Total Operating Expenses (II) | | | 2 888.00 | |
GG - OPERATING RESULT (I - II) | | | -2 888.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 18 800.00 | |
GP Total financial income (V) | | | 18 800.00 | |
GR Interest and similar expenses | | | 993.00 | |
GU Total financial expenses (VI) | | | 993.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 17 807.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 919.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 635.00 | 1 635.00 | | 1 635.00 |
HH Total exceptional expenses (VIII) | 1 635.00 | 1 635.00 | | 1 635.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 635.00 | -1 635.00 | | -1 635.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 800.00 | 20 000.00 | | 18 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 516.00 | 5 961.00 | | 5 516.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 284.00 | 14 039.00 | | 13 284.00 |
| |
| 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 | 135 675.00 | | | 135 675.00 |
I3 DECREASES Total Financial Fixed Assets | | | 135 675.00 | |
I4 DECREASES Grand Total | | | 135 675.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 135 675.00 | | | 135 675.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 460.00 | 1 635.00 | | 4 460.00 |
7C Grand total | 4 460.00 | 1 635.00 | | 4 460.00 |
UJ - Exceptional | | 1 635.00 | | |
| |
| 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 | 1 882.00 | 1 882.00 | | 1 882.00 |
VH Loans with a maturity of more than one year at origin | 76 086.00 | 19 261.00 | 56 825.00 | 76 086.00 |
VI Group and Associates | 15 000.00 | 15 000.00 | | 15 000.00 |
VK Loans repaid during the year | 18 384.00 | | | 18 384.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 92 968.00 | 36 143.00 | 56 825.00 | 92 968.00 |
