| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 185.00 | 2 057.00 | 1 127.00 | 3 185.00 |
BJ TOTAL (I) | 597 932.00 | 2 057.00 | 595 874.00 | 597 932.00 |
BZ Other receivables | 60 092.00 | | 60 092.00 | 60 092.00 |
CF Cash and cash equivalents | 40 941.00 | | 40 941.00 | 40 941.00 |
CJ TOTAL (II) | 101 034.00 | | 101 034.00 | 101 034.00 |
CO Grand total (0 to V) | 698 966.00 | 2 057.00 | 696 908.00 | 698 966.00 |
CR Shares due in more than one year | 8 052.00 | | | 8 052.00 |
CU Other investments | 594 746.00 | | 594 746.00 | 594 746.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 58 000.00 | | | 58 000.00 |
DD Legal reserve (1) | 5 695.00 | | | 5 695.00 |
DG Other reserves | 108 213.00 | | | 108 213.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 68 110.00 | | | 68 110.00 |
DK Regulated provisions | 7 141.00 | | | 7 141.00 |
DL TOTAL (I) | 247 161.00 | | | 247 161.00 |
DU Loans and Debts from Credit Institutions (3) | 215 900.00 | | | 215 900.00 |
DV Miscellaneous Loans and Financial Debts (4) | 232 471.00 | | | 232 471.00 |
DX Trade payables and related accounts | 1 375.00 | | | 1 375.00 |
EC TOTAL (IV) | 449 747.00 | | | 449 747.00 |
EE Grand total (I to V) | 696 908.00 | | | 696 908.00 |
EG Accrued income and payables due within one year | 287 194.00 | | | 287 194.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 032.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 637.00 | |
GF Total Operating Expenses (II) | | | 2 669.00 | |
GG - OPERATING RESULT (I - II) | | | -2 669.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 82 357.00 | |
GP Total financial income (V) | | | 82 357.00 | |
GR Interest and similar expenses | | | 10 186.00 | |
GU Total financial expenses (VI) | | | 10 186.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 72 170.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 69 501.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 190.00 | | | 2 190.00 |
HH Total exceptional expenses (VIII) | 2 190.00 | | | 2 190.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 190.00 | | | -2 190.00 |
HK Income tax | -799.00 | | | -799.00 |
HL TOTAL REVENUE (I + III + V + VII) | 82 357.00 | | | 82 357.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 246.00 | | | 14 246.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 68 110.00 | | | 68 110.00 |
| |
| 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 | 597 932.00 | | | 597 932.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 185.00 | | | 3 185.00 |
I3 DECREASES Total Financial Fixed Assets | | | 594 747.00 | |
I4 DECREASES Grand Total | | | 597 932.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 185.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 594 747.00 | | | 594 747.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 421.00 | 637.00 | | 1 421.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 421.00 | 637.00 | | 1 421.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 952.00 | 2 190.00 | | 4 952.00 |
7C Grand total | 4 952.00 | 2 190.00 | | 4 952.00 |
UE of which provisions and reversals: - Operating | | 2 190.00 | | |
UJ - Exceptional | | | 2 190.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 110 833.00 | 110 000.00 | 833.00 | 110 833.00 |
8B Suppliers and Related Accounts | 1 375.00 | 1 375.00 | | 1 375.00 |
8K Other liabilities (including liabilities related to repo transactions) | 121 638.00 | 121 638.00 | | 121 638.00 |
VH Loans with a maturity of more than one year at origin | 215 901.00 | 54 181.00 | 161 720.00 | 215 901.00 |
VK Loans repaid during the year | 60 151.00 | | | 60 151.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 60 092.00 | 52 040.00 | 8 052.00 | 60 092.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 449 747.00 | 287 194.00 | 162 553.00 | 449 747.00 |
