| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 409 510.00 | | 409 510.00 | 409 510.00 |
BZ Other receivables | 7 436.00 | | 7 436.00 | 7 436.00 |
CF Cash and cash equivalents | 19 327.00 | | 19 327.00 | 19 327.00 |
CJ TOTAL (II) | 26 763.00 | | 26 763.00 | 26 763.00 |
CO Grand total (0 to V) | 436 273.00 | | 436 273.00 | 436 273.00 |
CU Other investments | 409 510.00 | | 409 510.00 | 409 510.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | -251.00 | | | -251.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 922.00 | -251.00 | | 30 922.00 |
DK Regulated provisions | 1 902.00 | | | 1 902.00 |
DL TOTAL (I) | 34 573.00 | 1 748.00 | | 34 573.00 |
DU Loans and Debts from Credit Institutions (3) | 362 944.00 | | | 362 944.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 251.00 | 251.00 | | 38 251.00 |
DX Trade payables and related accounts | 504.00 | | | 504.00 |
EC TOTAL (IV) | 401 700.00 | 251.00 | | 401 700.00 |
EE Grand total (I to V) | 436 273.00 | 2 000.00 | | 436 273.00 |
EG Accrued income and payables due within one year | 86 439.00 | 251.00 | | 86 439.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 214.00 | |
GF Total Operating Expenses (II) | | | 14 214.00 | |
GG - OPERATING RESULT (I - II) | | | -14 214.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 47 700.00 | |
GP Total financial income (V) | | | 47 700.00 | |
GR Interest and similar expenses | | | 7 856.00 | |
GU Total financial expenses (VI) | | | 7 856.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 39 843.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 628.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 902.00 | | | 1 902.00 |
HH Total exceptional expenses (VIII) | 1 902.00 | | | 1 902.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 902.00 | | | -1 902.00 |
HK Income tax | -7 196.00 | | | -7 196.00 |
HL TOTAL REVENUE (I + III + V + VII) | 47 700.00 | | | 47 700.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 777.00 | 251.00 | | 16 777.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 922.00 | -251.00 | | 30 922.00 |
| |
| 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 | | | 409 510.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 409 510.00 | |
I4 DECREASES Grand Total | | | 409 510.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 409 510.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 1 902.00 | | |
7C Grand total | | 1 902.00 | | |
UJ - Exceptional | | 1 902.00 | | |
| |
| 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 | 504.00 | 504.00 | | 504.00 |
VC Group and associates | 4 296.00 | | | 4 296.00 |
VH Loans with a maturity of more than one year at origin | 362 945.00 | 47 684.00 | 202 233.00 | 362 945.00 |
VI Group and Associates | 38 252.00 | 38 252.00 | | 38 252.00 |
VJ Loans taken out during the year | 382 488.00 | | | 382 488.00 |
VK Loans repaid during the year | 19 543.00 | | | 19 543.00 |
VM Income taxes | 3 140.00 | | | 3 140.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 436.00 | 7 436.00 | | 7 436.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 401 701.00 | 86 440.00 | 202 233.00 | 401 701.00 |
