| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 102 011.00 | | 102 011.00 | 102 011.00 |
BZ Other receivables | 1 000.00 | | 1 000.00 | 1 000.00 |
CF Cash and cash equivalents | 35 704.00 | | 35 704.00 | 35 704.00 |
CJ TOTAL (II) | 36 704.00 | | 36 704.00 | 36 704.00 |
CO Grand total (0 to V) | 138 715.00 | | 138 715.00 | 138 715.00 |
CU Other investments | 102 011.00 | | 102 011.00 | 102 011.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 27 000.00 | 27 000.00 | | 27 000.00 |
DD Legal reserve (1) | 2 700.00 | | | 2 700.00 |
DH Retained earnings | 59 510.00 | | | 59 510.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 423.00 | 62 210.00 | | 14 423.00 |
DK Regulated provisions | 980.00 | 8.00 | | 980.00 |
DL TOTAL (I) | 104 613.00 | 89 218.00 | | 104 613.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 074.00 | 202 472.00 | | 32 074.00 |
DX Trade payables and related accounts | 2 028.00 | 9 821.00 | | 2 028.00 |
EC TOTAL (IV) | 34 102.00 | 212 293.00 | | 34 102.00 |
EE Grand total (I to V) | 138 715.00 | 301 511.00 | | 138 715.00 |
EG Accrued income and payables due within one year | 34 102.00 | 212 293.00 | | 34 102.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 765.00 | |
GF Total Operating Expenses (II) | | | 5 765.00 | |
GG - OPERATING RESULT (I - II) | | | -5 765.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 22 556.00 | |
GP Total financial income (V) | | | 22 556.00 | |
GR Interest and similar expenses | | | 1 435.00 | |
GU Total financial expenses (VI) | | | 1 435.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 21 120.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 355.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 105 288.00 | | | 105 288.00 |
HD Total exceptional income (VII) | 105 288.00 | | | 105 288.00 |
HE Exceptional expenses on management operations | | 2 400.00 | | |
HF Exceptional expenses on capital transactions | 105 248.00 | | | 105 248.00 |
HG Exceptional depreciation and provisions | 972.00 | 8.00 | | 972.00 |
HH Total exceptional expenses (VIII) | 106 220.00 | 2 408.00 | | 106 220.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -932.00 | -2 408.00 | | -932.00 |
HL TOTAL REVENUE (I + III + V + VII) | 127 844.00 | 66 500.00 | | 127 844.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 113 421.00 | 4 290.00 | | 113 421.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 423.00 | 62 210.00 | | 14 423.00 |
| |
| 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 | 207 259.00 | | | 207 259.00 |
I3 DECREASES Total Financial Fixed Assets | | 105 248.00 | 102 011.00 | |
I4 DECREASES Grand Total | | 105 248.00 | 102 011.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 207 259.00 | | | 207 259.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8.00 | 972.00 | | 8.00 |
7C Grand total | 8.00 | 972.00 | | 8.00 |
UJ - Exceptional | | 972.00 | | |
| |
| 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 | 2 028.00 | 2 028.00 | | 2 028.00 |
8K Other liabilities (including liabilities related to repo transactions) | 32 074.00 | 32 074.00 | | 32 074.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 000.00 | 1 000.00 | | 1 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 000.00 | 1 000.00 | | 1 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 102.00 | 34 102.00 | | 34 102.00 |
