| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 523 520.00 | | 1 523 520.00 | 1 523 520.00 |
CF Cash and cash equivalents | 63 283.00 | | 63 283.00 | 63 283.00 |
CJ TOTAL (II) | 63 283.00 | | 63 283.00 | 63 283.00 |
CO Grand total (0 to V) | 1 602 869.00 | | 1 602 869.00 | 1 602 869.00 |
CU Other investments | 1 523 520.00 | | 1 523 520.00 | 1 523 520.00 |
CW Deferred expenses or loan issuance costs | 16 065.00 | | 16 065.00 | 16 065.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | | | 20 000.00 |
DG Other reserves | 300 727.00 | | | 300 727.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 267 841.00 | | | 267 841.00 |
DK Regulated provisions | 7 840.00 | | | 7 840.00 |
DL TOTAL (I) | 796 409.00 | | | 796 409.00 |
DU Loans and Debts from Credit Institutions (3) | 583 134.00 | | | 583 134.00 |
DV Miscellaneous Loans and Financial Debts (4) | 213 426.00 | | | 213 426.00 |
DX Trade payables and related accounts | 9 900.00 | | | 9 900.00 |
EC TOTAL (IV) | 806 460.00 | | | 806 460.00 |
EE Grand total (I to V) | 1 602 869.00 | | | 1 602 869.00 |
EG Accrued income and payables due within one year | 288 066.00 | | | 288 066.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 649.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 012.00 | |
GF Total Operating Expenses (II) | | | 5 661.00 | |
GG - OPERATING RESULT (I - II) | | | -5 661.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 300 000.00 | |
GP Total financial income (V) | | | 300 000.00 | |
GR Interest and similar expenses | | | 21 792.00 | |
GU Total financial expenses (VI) | | | 21 792.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 278 207.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 272 545.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 4 704.00 | | | 4 704.00 |
HH Total exceptional expenses (VIII) | 4 704.00 | | | 4 704.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 704.00 | | | -4 704.00 |
HL TOTAL REVENUE (I + III + V + VII) | 300 000.00 | | | 300 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 158.00 | | | 32 158.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 267 841.00 | | | 267 841.00 |
| |
| 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 | 1 523 520.00 | | | 1 523 520.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 523 520.00 | |
I4 DECREASES Grand Total | | | 1 523 520.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 523 520.00 | | | 1 523 520.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 136.00 | 4 704.00 | | 3 136.00 |
UJ - Exceptional | | | 4 704.00 | |
| |
| 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 | 9 900.00 | 9 900.00 | | 9 900.00 |
8K Other liabilities (including liabilities related to repo transactions) | 213 426.00 | 213 426.00 | | 213 426.00 |
VH Loans with a maturity of more than one year at origin | 583 134.00 | 64 740.00 | 479 629.00 | 583 134.00 |
VK Loans repaid during the year | 100 952.00 | | | 100 952.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 806 460.00 | 288 066.00 | 479 629.00 | 806 460.00 |
