| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 553 380.00 | | 553 380.00 | 553 380.00 |
BZ Other receivables | 100 793.00 | | 100 793.00 | 100 793.00 |
CF Cash and cash equivalents | 12 971.00 | | 12 971.00 | 12 971.00 |
CJ TOTAL (II) | 113 764.00 | | 113 764.00 | 113 764.00 |
CO Grand total (0 to V) | 667 144.00 | | 667 144.00 | 667 144.00 |
CU Other investments | 553 380.00 | | 553 380.00 | 553 380.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 90 546.00 | | | 90 546.00 |
DK Regulated provisions | 4 330.00 | | | 4 330.00 |
DL TOTAL (I) | 95 876.00 | | | 95 876.00 |
DU Loans and Debts from Credit Institutions (3) | 562 650.00 | | | 562 650.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 618.00 | | | 2 618.00 |
DX Trade payables and related accounts | 6 000.00 | | | 6 000.00 |
EC TOTAL (IV) | 571 268.00 | | | 571 268.00 |
EE Grand total (I to V) | 667 144.00 | | | 667 144.00 |
EG Accrued income and payables due within one year | 86 734.00 | | | 86 734.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 21 484.00 | |
GF Total Operating Expenses (II) | | | 21 484.00 | |
GG - OPERATING RESULT (I - II) | | | -21 484.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 119 100.00 | |
GP Total financial income (V) | | | 119 100.00 | |
GR Interest and similar expenses | | | 2 740.00 | |
GU Total financial expenses (VI) | | | 2 740.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 116 360.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 94 876.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 4 330.00 | | | 4 330.00 |
HH Total exceptional expenses (VIII) | 4 330.00 | | | 4 330.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 330.00 | | | -4 330.00 |
HL TOTAL REVENUE (I + III + V + VII) | 119 100.00 | | | 119 100.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 554.00 | | | 28 554.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 90 546.00 | | | 90 546.00 |
| |
| 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 | | 553 380.00 | | |
I3 DECREASES Total Financial Fixed Assets | | | 553 380.00 | |
I4 DECREASES Grand Total | | | 553 380.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | 553 380.00 | | |
| |
| 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 | 2 094.00 | 2 094.00 | | 2 094.00 |
8B Suppliers and Related Accounts | 6 000.00 | 6 000.00 | | 6 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 524.00 | 524.00 | | 524.00 |
VH Loans with a maturity of more than one year at origin | 562 650.00 | 78 117.00 | 319 959.00 | 562 650.00 |
VJ Loans taken out during the year | 562 650.00 | | | 562 650.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 100 793.00 | 100 793.00 | | 100 793.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 571 268.00 | 86 734.00 | 319 959.00 | 571 268.00 |
