| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 606 737.00 | | 606 737.00 | 606 737.00 |
BZ Other receivables | 11 079.00 | | 11 079.00 | 11 079.00 |
CF Cash and cash equivalents | 6 872.00 | | 6 872.00 | 6 872.00 |
CJ TOTAL (II) | 17 951.00 | | 17 951.00 | 17 951.00 |
CO Grand total (0 to V) | 624 688.00 | | 624 688.00 | 624 688.00 |
CU Other investments | 606 737.00 | | 606 737.00 | 606 737.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | 33 944.00 | -29 105.00 | | 33 944.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 91 044.00 | 64 049.00 | | 91 044.00 |
DK Regulated provisions | 3 762.00 | 2 414.00 | | 3 762.00 |
DL TOTAL (I) | 139 750.00 | 47 358.00 | | 139 750.00 |
DU Loans and Debts from Credit Institutions (3) | 346 012.00 | 422 206.00 | | 346 012.00 |
DV Miscellaneous Loans and Financial Debts (4) | 69 838.00 | 69 838.00 | | 69 838.00 |
EA Other liabilities | 69 089.00 | 96 154.00 | | 69 089.00 |
EC TOTAL (IV) | 484 939.00 | 588 197.00 | | 484 939.00 |
EE Grand total (I to V) | 624 688.00 | 635 556.00 | | 624 688.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 773.00 | |
GF Total Operating Expenses (II) | | | 2 773.00 | |
GG - OPERATING RESULT (I - II) | | | -2 773.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 95 000.00 | |
GP Total financial income (V) | | | 95 000.00 | |
GR Interest and similar expenses | | | 10 914.00 | |
GU Total financial expenses (VI) | | | 10 914.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 84 086.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 81 312.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 1 347.00 | 1 347.00 | | 1 347.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 347.00 | -1 347.00 | | -1 347.00 |
HK Income tax | -11 079.00 | -12 851.00 | | -11 079.00 |
HL TOTAL REVENUE (I + III + V + VII) | 95 000.00 | 70 000.00 | | 95 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 956.00 | 5 951.00 | | 3 956.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 91 044.00 | 64 049.00 | | 91 044.00 |
| |
| 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 | 606 737.00 | | | 606 737.00 |
I3 DECREASES Total Financial Fixed Assets | | | 606 737.00 | |
I4 DECREASES Grand Total | | | 606 737.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 606 737.00 | | | 606 737.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 2 414.00 | 1 347.00 | | 2 414.00 |
7C Grand total | 2 414.00 | 1 347.00 | | 2 414.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 138 927.00 | 138 927.00 | | 138 927.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 079.00 | 11 079.00 | | 11 079.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 484 939.00 | 217 607.00 | 267 332.00 | 484 939.00 |
