| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 236 488.00 | | 236 488.00 | 236 488.00 |
BZ Other receivables | 85 630.00 | | 85 630.00 | 85 630.00 |
CF Cash and cash equivalents | 3 588.00 | | 3 588.00 | 3 588.00 |
CJ TOTAL (II) | 89 218.00 | | 89 218.00 | 89 218.00 |
CO Grand total (0 to V) | 325 706.00 | | 325 706.00 | 325 706.00 |
CU Other investments | 236 488.00 | | 236 488.00 | 236 488.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 51 000.00 | 51 000.00 | | 51 000.00 |
DD Legal reserve (1) | 5 100.00 | | | 5 100.00 |
DG Other reserves | 65 317.00 | | | 65 317.00 |
DH Retained earnings | | -1 380.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 70 378.00 | 71 797.00 | | 70 378.00 |
DK Regulated provisions | 4 722.00 | 2 425.00 | | 4 722.00 |
DL TOTAL (I) | 196 518.00 | 123 842.00 | | 196 518.00 |
DU Loans and Debts from Credit Institutions (3) | 127 594.00 | 151 545.00 | | 127 594.00 |
DV Miscellaneous Loans and Financial Debts (4) | 442.00 | 7 747.00 | | 442.00 |
DX Trade payables and related accounts | 1 152.00 | 960.00 | | 1 152.00 |
EC TOTAL (IV) | 129 188.00 | 160 253.00 | | 129 188.00 |
EE Grand total (I to V) | 325 706.00 | 284 096.00 | | 325 706.00 |
EG Accrued income and payables due within one year | 26 053.00 | 32 659.00 | | 26 053.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 601.00 | |
GF Total Operating Expenses (II) | | | 1 601.00 | |
GG - OPERATING RESULT (I - II) | | | -1 601.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 71 081.00 | |
GP Total financial income (V) | | | 71 081.00 | |
GU Total financial expenses (VI) | | | 3 582.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 67 499.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 65 897.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 297.00 | 2 297.00 | | 2 297.00 |
HH Total exceptional expenses (VIII) | 2 297.00 | 2 297.00 | | 2 297.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 297.00 | -2 297.00 | | -2 297.00 |
HK Income tax | -6 778.00 | -9 584.00 | | -6 778.00 |
HL TOTAL REVENUE (I + III + V + VII) | 71 081.00 | 70 000.00 | | 71 081.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 703.00 | -1 797.00 | | 703.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 70 378.00 | 71 797.00 | | 70 378.00 |
| |
| 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 | 236 488.00 | | | 236 488.00 |
I3 DECREASES Total Financial Fixed Assets | | | 236 488.00 | |
I4 DECREASES Grand Total | | | 236 488.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 236 488.00 | | | 236 488.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 425.00 | 2 298.00 | | 2 425.00 |
7C Grand total | 2 425.00 | 2 298.00 | | 2 425.00 |
UJ - Exceptional | | 2 298.00 | | |
| |
| 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 | 1 152.00 | 1 152.00 | | 1 152.00 |
8K Other liabilities (including liabilities related to repo transactions) | 442.00 | 442.00 | | 442.00 |
VH Loans with a maturity of more than one year at origin | 127 594.00 | 24 459.00 | 103 135.00 | 127 594.00 |
VK Loans repaid during the year | 23 952.00 | | | 23 952.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 85 631.00 | 85 631.00 | | 85 631.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 129 188.00 | 26 054.00 | 103 135.00 | 129 188.00 |
