| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 6 927.00 | 6 927.00 | | 6 927.00 |
BJ TOTAL (I) | 7 079 736.00 | 6 927.00 | 7 072 808.00 | 7 079 736.00 |
BZ Other receivables | 144 164.00 | | 144 164.00 | 144 164.00 |
CF Cash and cash equivalents | 22 689.00 | | 22 689.00 | 22 689.00 |
CJ TOTAL (II) | 166 853.00 | | 166 853.00 | 166 853.00 |
CO Grand total (0 to V) | 7 246 589.00 | 6 927.00 | 7 239 662.00 | 7 246 589.00 |
CU Other investments | 7 072 808.00 | | 7 072 808.00 | 7 072 808.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 900 400.00 | | | 900 400.00 |
DD Legal reserve (1) | 54 356.00 | | | 54 356.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 502 113.00 | | | 502 113.00 |
DK Regulated provisions | 41 812.00 | | | 41 812.00 |
DL TOTAL (I) | 1 498 683.00 | | | 1 498 683.00 |
DU Loans and Debts from Credit Institutions (3) | 5 733 142.00 | | | 5 733 142.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 141.00 | | | 1 141.00 |
DX Trade payables and related accounts | 6 696.00 | | | 6 696.00 |
EC TOTAL (IV) | 5 740 979.00 | | | 5 740 979.00 |
EE Grand total (I to V) | 7 239 662.00 | | | 7 239 662.00 |
EG Accrued income and payables due within one year | 586 309.00 | | | 586 309.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 026.00 | |
FX Taxes, duties, and similar payments | | | 198.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 087.00 | |
GF Total Operating Expenses (II) | | | 13 311.00 | |
GG - OPERATING RESULT (I - II) | | | -13 311.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 619 540.00 | |
GP Total financial income (V) | | | 619 540.00 | |
GR Interest and similar expenses | | | 143 349.00 | |
GU Total financial expenses (VI) | | | 143 349.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 476 191.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 462 880.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 72.00 | | | 72.00 |
HD Total exceptional income (VII) | 72.00 | | | 72.00 |
HE Exceptional expenses on management operations | 854.00 | | | 854.00 |
HG Exceptional depreciation and provisions | 15 598.00 | | | 15 598.00 |
HH Total exceptional expenses (VIII) | 16 453.00 | | | 16 453.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -16 381.00 | | | -16 381.00 |
HK Income tax | -55 615.00 | | | -55 615.00 |
HL TOTAL REVENUE (I + III + V + VII) | 619 612.00 | | | 619 612.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 117 498.00 | | | 117 498.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 502 113.00 | | | 502 113.00 |
| |
| 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 | 7 079 736.00 | | | 7 079 736.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 6 927.00 | | | 6 927.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 072 809.00 | |
I4 DECREASES Grand Total | | | 7 079 736.00 | |
IN DECREASES Start-up, development, or research expenses | | | 6 927.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 072 809.00 | | | 7 072 809.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 840.00 | 1 088.00 | | 5 840.00 |
CY DEPRECIATION Start-up, development, or research expenses | 5 840.00 | 1 088.00 | | 5 840.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 26 214.00 | 15 599.00 | | 26 214.00 |
7C Grand total | 26 214.00 | 15 599.00 | | 26 214.00 |
UJ - Exceptional | | | 15 599.00 | |
| |
| 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 | 1 141.00 | 1 141.00 | | 1 141.00 |
8B Suppliers and Related Accounts | 6 696.00 | 6 696.00 | | 6 696.00 |
VH Loans with a maturity of more than one year at origin | 5 733 142.00 | 578 472.00 | 2 928 762.00 | 5 733 142.00 |
VK Loans repaid during the year | 467 350.00 | | | 467 350.00 |
VN Other taxes, similar payments | 144 164.00 | | | 144 164.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 144 164.00 | 144 164.00 | | 144 164.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 740 979.00 | 586 309.00 | 2 928 762.00 | 5 740 979.00 |
