| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 48 261.00 | | 48 261.00 | 48 261.00 |
BJ TOTAL (I) | 848 386.00 | | 848 386.00 | 848 386.00 |
CF Cash and cash equivalents | 25 716.00 | | 25 716.00 | 25 716.00 |
CJ TOTAL (II) | 25 716.00 | | 25 716.00 | 25 716.00 |
CO Grand total (0 to V) | 874 103.00 | | 874 103.00 | 874 103.00 |
CU Other investments | 800 125.00 | | 800 125.00 | 800 125.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 400.00 | 2 400.00 | | 2 400.00 |
DD Legal reserve (1) | 240.00 | | | 240.00 |
DG Other reserves | 121 199.00 | | | 121 199.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 115 310.00 | 121 439.00 | | 115 310.00 |
DK Regulated provisions | 25.00 | | | 25.00 |
DL TOTAL (I) | 239 174.00 | 123 839.00 | | 239 174.00 |
DU Loans and Debts from Credit Institutions (3) | 633 348.00 | 748 373.00 | | 633 348.00 |
DX Trade payables and related accounts | 1 581.00 | 2 775.00 | | 1 581.00 |
EC TOTAL (IV) | 634 929.00 | 751 147.00 | | 634 929.00 |
EE Grand total (I to V) | 874 103.00 | 874 986.00 | | 874 103.00 |
EG Accrued income and payables due within one year | 117 194.00 | 117 800.00 | | 117 194.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 303.00 | |
GF Total Operating Expenses (II) | | | 3 303.00 | |
GG - OPERATING RESULT (I - II) | | | -3 303.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 122 186.00 | |
GP Total financial income (V) | | | 122 186.00 | |
GR Interest and similar expenses | | | 3 548.00 | |
GU Total financial expenses (VI) | | | 3 548.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 118 638.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 115 335.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 25.00 | | | 25.00 |
HH Total exceptional expenses (VIII) | 25.00 | | | 25.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -25.00 | | | -25.00 |
HL TOTAL REVENUE (I + III + V + VII) | 122 186.00 | 139 300.00 | | 122 186.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 876.00 | 17 861.00 | | 6 876.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 115 310.00 | 121 439.00 | | 115 310.00 |
| |
| 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 | 851 710.00 | | 122 311.00 | 851 710.00 |
I3 DECREASES Total Financial Fixed Assets | | 125 635.00 | 848 386.00 | |
I4 DECREASES Grand Total | | 125 635.00 | 848 386.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 851 710.00 | | 122 311.00 | 851 710.00 |
| |
| 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 | 1 581.00 | 1 581.00 | | 1 581.00 |
UL Receivables related to investments | 48 261.00 | 48 261.00 | | 48 261.00 |
VH Loans with a maturity of more than one year at origin | 633 348.00 | 115 613.00 | 468 392.00 | 633 348.00 |
VK Loans repaid during the year | 115 025.00 | | | 115 025.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 261.00 | 48 261.00 | | 48 261.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 634 929.00 | 117 194.00 | 468 392.00 | 634 929.00 |
