| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 1 081.00 | | 1 081.00 | 1 081.00 |
BJ TOTAL (I) | 3 299 203.00 | | 3 299 203.00 | 3 299 203.00 |
BZ Other receivables | 305 177.00 | | 305 177.00 | 305 177.00 |
CF Cash and cash equivalents | 10 866.00 | | 10 866.00 | 10 866.00 |
CH Prepaid expenses | 3 317.00 | | 3 317.00 | 3 317.00 |
CJ TOTAL (II) | 319 360.00 | | 319 360.00 | 319 360.00 |
CO Grand total (0 to V) | 3 618 563.00 | | 3 618 563.00 | 3 618 563.00 |
CU Other investments | 3 298 122.00 | | 3 298 122.00 | 3 298 122.00 |
| |
| 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 | | 1 000.00 |
DG Other reserves | 2 063 595.00 | 1 725 872.00 | | 2 063 595.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 337 048.00 | 337 723.00 | | 337 048.00 |
DK Regulated provisions | 4 784.00 | 4 784.00 | | 4 784.00 |
DL TOTAL (I) | 2 416 428.00 | 2 079 379.00 | | 2 416 428.00 |
DU Loans and Debts from Credit Institutions (3) | 1 200 935.00 | 1 561 488.00 | | 1 200 935.00 |
DX Trade payables and related accounts | 1 200.00 | 1 200.00 | | 1 200.00 |
EC TOTAL (IV) | 1 202 135.00 | 1 562 688.00 | | 1 202 135.00 |
EE Grand total (I to V) | 3 618 563.00 | 3 642 068.00 | | 3 618 563.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 160.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 12 160.00 | |
GG - OPERATING RESULT (I - II) | | | -12 160.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 349 201.00 | |
GL Other interest and similar income | | | 7.00 | |
GP Total financial income (V) | | | 349 209.00 | |
GR Interest and similar expenses | | | 66 587.00 | |
GU Total financial expenses (VI) | | | 66 587.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 282 621.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 270 461.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 156.00 | | |
HH Total exceptional expenses (VIII) | | 156.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -156.00 | | |
HK Income tax | -66 587.00 | -83 315.00 | | -66 587.00 |
HL TOTAL REVENUE (I + III + V + VII) | 349 209.00 | 349 209.00 | | 349 209.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 160.00 | 11 486.00 | | 12 160.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 337 048.00 | 337 723.00 | | 337 048.00 |
| |
| 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 | 3 299 203.00 | | | 3 299 203.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 299 203.00 | |
I4 DECREASES Grand Total | | | 3 299 203.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 299 203.00 | | | 3 299 203.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 784.00 | | | 4 784.00 |
7C Grand total | 4 784.00 | | | 4 784.00 |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
VC Group and associates | 238 583.00 | | | 238 583.00 |
VH Loans with a maturity of more than one year at origin | 1 200 935.00 | 378 100.00 | 822 835.00 | 1 200 935.00 |
VK Loans repaid during the year | 360 553.00 | | | 360 553.00 |
VM Income taxes | 66 587.00 | | | 66 587.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7.00 | | | 7.00 |
VS Prepaid expenses | 3 318.00 | | | 3 318.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 308 495.00 | 308 495.00 | | 308 495.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 202 135.00 | 379 300.00 | 822 835.00 | 1 202 135.00 |
