| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 182 190.00 | | 182 190.00 | 182 190.00 |
CD Marketable securities | 4 018.00 | | 4 018.00 | 4 018.00 |
CF Cash and cash equivalents | 1 962.00 | | 1 962.00 | 1 962.00 |
CJ TOTAL (II) | 5 980.00 | | 5 980.00 | 5 980.00 |
CO Grand total (0 to V) | 188 170.00 | | 188 170.00 | 188 170.00 |
CU Other investments | 182 190.00 | | 182 190.00 | 182 190.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 791.00 | | | 31 791.00 |
DK Regulated provisions | 2 215.00 | | | 2 215.00 |
DL TOTAL (I) | 39 005.00 | | | 39 005.00 |
DU Loans and Debts from Credit Institutions (3) | 146 391.00 | | | 146 391.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 563.00 | | | 1 563.00 |
DX Trade payables and related accounts | 1 211.00 | | | 1 211.00 |
EC TOTAL (IV) | 149 164.00 | | | 149 164.00 |
EE Grand total (I to V) | 188 170.00 | | | 188 170.00 |
EG Accrued income and payables due within one year | 26 988.00 | | | 26 988.00 |
EI Including equity loans | 1 563.00 | | | 1 563.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 459.00 | |
GF Total Operating Expenses (II) | | | 3 459.00 | |
GG - OPERATING RESULT (I - II) | | | -3 459.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 38 260.00 | |
GP Total financial income (V) | | | 38 260.00 | |
GR Interest and similar expenses | | | 796.00 | |
GU Total financial expenses (VI) | | | 796.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 37 465.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 005.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 215.00 | | | 2 215.00 |
HH Total exceptional expenses (VIII) | 2 215.00 | | | 2 215.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 215.00 | | | -2 215.00 |
HL TOTAL REVENUE (I + III + V + VII) | 38 260.00 | | | 38 260.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 470.00 | | | 6 470.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 791.00 | | | 31 791.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 2 215.00 | | |
7C Grand total | | 2 215.00 | | |
UJ - Exceptional | | 2 215.00 | | |
| |
| 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 | 1 211.00 | 1 211.00 | | 1 211.00 |
VH Loans with a maturity of more than one year at origin | 146 391.00 | 24 214.00 | 97 438.00 | 146 391.00 |
VI Group and Associates | 1 563.00 | 1 563.00 | | 1 563.00 |
VJ Loans taken out during the year | 170 000.00 | | | 170 000.00 |
VK Loans repaid during the year | 23 838.00 | | | 23 838.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 149 164.00 | 26 988.00 | 97 438.00 | 149 164.00 |
