| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 320.00 | | 1 320.00 | 1 320.00 |
BB Receivables related to investments | 161 928.00 | | 161 928.00 | 161 928.00 |
BJ TOTAL (I) | 1 548 498.00 | | 1 548 498.00 | 1 548 498.00 |
BZ Other receivables | 829.00 | | 829.00 | 829.00 |
CF Cash and cash equivalents | 5 821.00 | | 5 821.00 | 5 821.00 |
CJ TOTAL (II) | 6 650.00 | | 6 650.00 | 6 650.00 |
CO Grand total (0 to V) | 1 555 149.00 | | 1 555 149.00 | 1 555 149.00 |
CU Other investments | 1 385 250.00 | | 1 385 250.00 | 1 385 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 189 522.00 | | | 189 522.00 |
DK Regulated provisions | 2 213.00 | | | 2 213.00 |
DL TOTAL (I) | 241 734.00 | | | 241 734.00 |
DU Loans and Debts from Credit Institutions (3) | 1 311 014.00 | | | 1 311 014.00 |
DX Trade payables and related accounts | 2 400.00 | | | 2 400.00 |
EC TOTAL (IV) | 1 313 414.00 | | | 1 313 414.00 |
EE Grand total (I to V) | 1 555 149.00 | | | 1 555 149.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 680.00 | |
FY Salaries and Wages | | | 474.00 | |
GF Total Operating Expenses (II) | | | 4 154.00 | |
GG - OPERATING RESULT (I - II) | | | -4 154.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 928.00 | |
GP Total financial income (V) | | | 200 928.00 | |
GR Interest and similar expenses | | | 5 040.00 | |
GU Total financial expenses (VI) | | | 5 040.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 195 888.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 191 734.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 213.00 | | | 2 213.00 |
HH Total exceptional expenses (VIII) | 2 213.00 | | | 2 213.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 213.00 | | | -2 213.00 |
HL TOTAL REVENUE (I + III + V + VII) | 200 928.00 | | | 200 928.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 407.00 | | | 11 407.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 189 522.00 | | | 189 522.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 2 213.00 | | |
| |
| 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 | 2 400.00 | 2 400.00 | | 2 400.00 |
UL Receivables related to investments | 161 928.00 | | | 161 928.00 |
VH Loans with a maturity of more than one year at origin | 1 311 014.00 | 127 564.00 | 527 624.00 | 1 311 014.00 |
VJ Loans taken out during the year | 1 350 000.00 | | | 1 350 000.00 |
VK Loans repaid during the year | 38 986.00 | | | 38 986.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 162 757.00 | 829.00 | 161 928.00 | 162 757.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 313 414.00 | 129 964.00 | 527 624.00 | 1 313 414.00 |
