| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 289 688.00 | | 289 688.00 | 289 688.00 |
BX Customers and related accounts | 8 446.00 | | 8 446.00 | 8 446.00 |
BZ Other receivables | 214.00 | | 214.00 | 214.00 |
CD Marketable securities | 102.00 | | 102.00 | 102.00 |
CF Cash and cash equivalents | 11 092.00 | | 11 092.00 | 11 092.00 |
CJ TOTAL (II) | 19 854.00 | | 19 854.00 | 19 854.00 |
CO Grand total (0 to V) | 309 542.00 | | 309 542.00 | 309 542.00 |
CU Other investments | 289 688.00 | | 289 688.00 | 289 688.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 12 603.00 | 13 188.00 | | 12 603.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 461.00 | -585.00 | | 43 461.00 |
DK Regulated provisions | 3 186.00 | 1 682.00 | | 3 186.00 |
DL TOTAL (I) | 62 251.00 | 17 285.00 | | 62 251.00 |
DU Loans and Debts from Credit Institutions (3) | 235 175.00 | 272 717.00 | | 235 175.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 250.00 | 2 573.00 | | 7 250.00 |
DX Trade payables and related accounts | 2 798.00 | 4 692.00 | | 2 798.00 |
DY Tax and social security liabilities | 2 043.00 | 291.00 | | 2 043.00 |
EA Other liabilities | 25.00 | 25.00 | | 25.00 |
EC TOTAL (IV) | 247 291.00 | 280 298.00 | | 247 291.00 |
EE Grand total (I to V) | 309 542.00 | 297 584.00 | | 309 542.00 |
EI Including equity loans | 7 250.00 | | | 7 250.00 |
| |
| 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 | 289 688.00 | | 55 671.00 | 289 688.00 |
I3 DECREASES Total Financial Fixed Assets | | 55 671.00 | 289 688.00 | |
I4 DECREASES Grand Total | | 55 671.00 | 289 688.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 289 688.00 | | 55 671.00 | 289 688.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 5.00 | 1.00 | | 5.00 |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 682.00 | 1 504.00 | | 1 682.00 |
7C Grand total | 1 682.00 | 1 504.00 | | 1 682.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 7 250.00 | 7 250.00 | | 7 250.00 |
8B Suppliers and Related Accounts | 2 798.00 | 2 798.00 | | 2 798.00 |
8K Other liabilities (including liabilities related to repo transactions) | 25.00 | 25.00 | | 25.00 |
UX Other trade receivables | 8 446.00 | 8 446.00 | | 8 446.00 |
VB VAT | 214.00 | 214.00 | | 214.00 |
VG Loans with a maturity of up to one year at origin | 18.00 | 18.00 | | 18.00 |
VH Loans with a maturity of more than one year at origin | 235 157.00 | 38 005.00 | 156 752.00 | 235 157.00 |
VK Loans repaid during the year | 37 543.00 | | | 37 543.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 659.00 | 8 659.00 | | 8 659.00 |
VW VAT | 2 043.00 | 2 043.00 | | 2 043.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 247 291.00 | 50 139.00 | 156 752.00 | 247 291.00 |
