| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 423 347.00 | | 423 347.00 | 423 347.00 |
BZ Other receivables | 3 445.00 | | 3 445.00 | 3 445.00 |
CF Cash and cash equivalents | 1 356.00 | | 1 356.00 | 1 356.00 |
CJ TOTAL (II) | 4 801.00 | | 4 801.00 | 4 801.00 |
CO Grand total (0 to V) | 428 149.00 | | 428 149.00 | 428 149.00 |
CU Other investments | 423 347.00 | | 423 347.00 | 423 347.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DG Other reserves | 1 906.00 | | | 1 906.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 942.00 | | | 26 942.00 |
DK Regulated provisions | 66 439.00 | | | 66 439.00 |
DL TOTAL (I) | 195 288.00 | | | 195 288.00 |
DU Loans and Debts from Credit Institutions (3) | 100 179.00 | | | 100 179.00 |
DV Miscellaneous Loans and Financial Debts (4) | 131 617.00 | | | 131 617.00 |
DX Trade payables and related accounts | 1 064.00 | | | 1 064.00 |
EC TOTAL (IV) | 232 860.00 | | | 232 860.00 |
EE Grand total (I to V) | 428 149.00 | | | 428 149.00 |
EG Accrued income and payables due within one year | 166 713.00 | | | 166 713.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 843.00 | |
GF Total Operating Expenses (II) | | | 3 843.00 | |
GG - OPERATING RESULT (I - II) | | | -3 843.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 33 101.00 | |
GL Other interest and similar income | | | 79.00 | |
GP Total financial income (V) | | | 33 180.00 | |
GR Interest and similar expenses | | | 5 480.00 | |
GU Total financial expenses (VI) | | | 5 480.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 27 699.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 856.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 086.00 | | | -3 086.00 |
HL TOTAL REVENUE (I + III + V + VII) | 33 180.00 | | | 33 180.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 238.00 | | | 6 238.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 942.00 | | | 26 942.00 |
| |
| 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 | 423 347.00 | | | 423 347.00 |
I3 DECREASES Total Financial Fixed Assets | | | 423 347.00 | |
I4 DECREASES Grand Total | | | 423 347.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 423 347.00 | | | 423 347.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 66 439.00 | | | 66 439.00 |
7C Grand total | 66 439.00 | | | 66 439.00 |
| |
| 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 | 1 064.00 | 1 064.00 | | 1 064.00 |
VH Loans with a maturity of more than one year at origin | 100 179.00 | 34 032.00 | 66 147.00 | 100 179.00 |
VI Group and Associates | 131 617.00 | 131 617.00 | | 131 617.00 |
VK Loans repaid during the year | 32 167.00 | | | 32 167.00 |
VM Income taxes | 3 445.00 | | | 3 445.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 445.00 | 3 445.00 | | 3 445.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 232 860.00 | 166 713.00 | 66 147.00 | 232 860.00 |
