| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 475 930.00 | | 475 930.00 | 475 930.00 |
BZ Other receivables | 84 361.00 | | 84 361.00 | 84 361.00 |
CF Cash and cash equivalents | 1 933.00 | | 1 933.00 | 1 933.00 |
CJ TOTAL (II) | 86 295.00 | | 86 295.00 | 86 295.00 |
CO Grand total (0 to V) | 562 226.00 | | 562 226.00 | 562 226.00 |
CU Other investments | 475 930.00 | | 475 930.00 | 475 930.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 186 660.00 | | | 186 660.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 156 838.00 | | | 156 838.00 |
DK Regulated provisions | 2 481.00 | | | 2 481.00 |
DL TOTAL (I) | 345 979.00 | | | 345 979.00 |
DU Loans and Debts from Credit Institutions (3) | 215 274.00 | | | 215 274.00 |
DX Trade payables and related accounts | 972.00 | | | 972.00 |
EC TOTAL (IV) | 216 246.00 | | | 216 246.00 |
EE Grand total (I to V) | 562 226.00 | | | 562 226.00 |
EG Accrued income and payables due within one year | 216 246.00 | | | 216 246.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 171.00 | |
GF Total Operating Expenses (II) | | | 6 171.00 | |
GG - OPERATING RESULT (I - II) | | | -6 171.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 170 000.00 | |
GP Total financial income (V) | | | 170 000.00 | |
GR Interest and similar expenses | | | 4 508.00 | |
GU Total financial expenses (VI) | | | 4 508.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 165 491.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 159 319.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 481.00 | | | 2 481.00 |
HH Total exceptional expenses (VIII) | 2 481.00 | | | 2 481.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 481.00 | | | -2 481.00 |
HL TOTAL REVENUE (I + III + V + VII) | 170 000.00 | | | 170 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 161.00 | | | 13 161.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 156 838.00 | | | 156 838.00 |
| |
| 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 | | | 475 930.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 475 930.00 | |
I4 DECREASES Grand Total | | | 475 930.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 475 930.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 2 481.00 | | |
7C Grand total | | 2 481.00 | | |
UJ - Exceptional | | 2 481.00 | | |
