| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 030 234.00 | | 1 030 234.00 | 1 030 234.00 |
BH Other financial assets | 9 350.00 | | 9 350.00 | 9 350.00 |
BJ TOTAL (I) | 1 039 584.00 | | 1 039 584.00 | 1 039 584.00 |
BZ Other receivables | 43 628.00 | | 43 628.00 | 43 628.00 |
CF Cash and cash equivalents | 62 232.00 | | 62 232.00 | 62 232.00 |
CJ TOTAL (II) | 105 860.00 | | 105 860.00 | 105 860.00 |
CO Grand total (0 to V) | 1 145 444.00 | | 1 145 444.00 | 1 145 444.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 475.00 | | | 29 475.00 |
DK Regulated provisions | 4 674.00 | | | 4 674.00 |
DL TOTAL (I) | 54 148.00 | | | 54 148.00 |
DU Loans and Debts from Credit Institutions (3) | 876 350.00 | | | 876 350.00 |
DV Miscellaneous Loans and Financial Debts (4) | 212 185.00 | | | 212 185.00 |
DX Trade payables and related accounts | 2 760.00 | | | 2 760.00 |
EC TOTAL (IV) | 1 091 296.00 | | | 1 091 296.00 |
EE Grand total (I to V) | 1 145 444.00 | | | 1 145 444.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 25 340.00 | |
GF Total Operating Expenses (II) | | | 25 340.00 | |
GG - OPERATING RESULT (I - II) | | | -25 340.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 69 804.00 | |
GP Total financial income (V) | | | 69 804.00 | |
GR Interest and similar expenses | | | 10 316.00 | |
GU Total financial expenses (VI) | | | 10 316.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 59 488.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 148.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 4 674.00 | | | 4 674.00 |
HH Total exceptional expenses (VIII) | 4 674.00 | | | 4 674.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 674.00 | | | -4 674.00 |
HL TOTAL REVENUE (I + III + V + VII) | 69 804.00 | | | 69 804.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 329.00 | | | 40 329.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 475.00 | | | 29 475.00 |
| |
| 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 | | | 1 039 584.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 039 584.00 | |
I4 DECREASES Grand Total | | | 1 039 584.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 039 584.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 4 674.00 | | |
7C Grand total | | 4 674.00 | | |
UJ - Exceptional | | 4 674.00 | | |
| |
| 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 | 294.00 | 294.00 | | 294.00 |
8B Suppliers and Related Accounts | 2 760.00 | 2 760.00 | | 2 760.00 |
8K Other liabilities (including liabilities related to repo transactions) | 211 891.00 | 211 891.00 | | 211 891.00 |
UT Other financial assets | 9 350.00 | | | 9 350.00 |
VH Loans with a maturity of more than one year at origin | 876 350.00 | 43 860.00 | 308 452.00 | 876 350.00 |
VJ Loans taken out during the year | 876 350.00 | | | 876 350.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 978.00 | 43 628.00 | 9 350.00 | 52 978.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 091 296.00 | 258 806.00 | 308 452.00 | 1 091 296.00 |
