| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 687 880.00 | 137 108.00 | 550 772.00 | 687 880.00 |
BZ Other receivables | 16 428.00 | | 16 428.00 | 16 428.00 |
CF Cash and cash equivalents | 80 263.00 | | 80 263.00 | 80 263.00 |
CJ TOTAL (II) | 96 691.00 | | 96 691.00 | 96 691.00 |
CO Grand total (0 to V) | 784 571.00 | 137 108.00 | 647 463.00 | 784 571.00 |
CU Other investments | 687 880.00 | 137 108.00 | 550 772.00 | 687 880.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 101 547.00 | | | 101 547.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 53 100.00 | | | 53 100.00 |
DJ Investment subsidies | 140 000.00 | | | 140 000.00 |
DK Regulated provisions | 3 546.00 | | | 3 546.00 |
DL TOTAL (I) | 309 193.00 | | | 309 193.00 |
DU Loans and Debts from Credit Institutions (3) | 332 244.00 | | | 332 244.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 760.00 | | | 3 760.00 |
DX Trade payables and related accounts | 1 650.00 | | | 1 650.00 |
DY Tax and social security liabilities | 615.00 | | | 615.00 |
EC TOTAL (IV) | 338 269.00 | | | 338 269.00 |
EE Grand total (I to V) | 647 463.00 | | | 647 463.00 |
EG Accrued income and payables due within one year | 73 243.00 | | | 73 243.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 40.00 | | | 40.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 500.00 | |
FR Total operating income (I) | | | 500.00 | |
FW Other purchases and external expenses | | | 3 887.00 | |
FY Salaries and Wages | | | 1 072.00 | |
GF Total Operating Expenses (II) | | | 4 959.00 | |
GG - OPERATING RESULT (I - II) | | | -4 459.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 000.00 | |
GM Reversals of provisions and transfers of expenses | | | 11 618.00 | |
GP Total financial income (V) | | | 41 618.00 | |
GR Interest and similar expenses | | | 6 756.00 | |
GU Total financial expenses (VI) | | | 6 756.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 34 863.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 403.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 20 000.00 | | | 20 000.00 |
HD Total exceptional income (VII) | 20 000.00 | | | 20 000.00 |
HG Exceptional depreciation and provisions | 1 576.00 | | | 1 576.00 |
HH Total exceptional expenses (VIII) | 1 576.00 | | | 1 576.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 18 424.00 | | | 18 424.00 |
HK Income tax | -4 273.00 | | | -4 273.00 |
HL TOTAL REVENUE (I + III + V + VII) | 62 118.00 | | | 62 118.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 018.00 | | | 9 018.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 53 100.00 | | | 53 100.00 |
| |
| 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 | 687 880.00 | | | 687 880.00 |
I3 DECREASES Total Financial Fixed Assets | | | 687 880.00 | |
I4 DECREASES Grand Total | | | 687 880.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 687 880.00 | | | 687 880.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 970.00 | 1 576.00 | | 1 970.00 |
7B Total provisions for depreciation | 148 726.00 | | 11 618.00 | 148 726.00 |
7C Grand total | 150 696.00 | 1 576.00 | 11 618.00 | 150 696.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 11 618.00 | |
UJ - Exceptional | | 1 576.00 | | |
| |
| 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 | 1 650.00 | 1 650.00 | | 1 650.00 |
8E Income Taxes | 615.00 | 615.00 | | 615.00 |
VH Loans with a maturity of more than one year at origin | 332 244.00 | 67 218.00 | 265 025.00 | 332 244.00 |
VI Group and Associates | 3 760.00 | 3 760.00 | | 3 760.00 |
VK Loans repaid during the year | 63 321.00 | | | 63 321.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 338 269.00 | 73 243.00 | 265 025.00 | 338 269.00 |
