| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 328.00 | 1 062.00 | 266.00 | 1 328.00 |
BD Other fixed assets | 128.00 | | 128.00 | 128.00 |
BH Other financial assets | 1 800.00 | | 1 800.00 | 1 800.00 |
BJ TOTAL (I) | 129 155.00 | 1 062.00 | 128 092.00 | 129 155.00 |
BZ Other receivables | 6 638.00 | | 6 638.00 | 6 638.00 |
CF Cash and cash equivalents | 5 705.00 | | 5 705.00 | 5 705.00 |
CJ TOTAL (II) | 12 343.00 | | 12 343.00 | 12 343.00 |
CO Grand total (0 to V) | 141 498.00 | 1 062.00 | 140 435.00 | 141 498.00 |
CS Evaluated investments - equity method | 125 899.00 | | 125 899.00 | 125 899.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 19 898.00 | | | 19 898.00 |
DH Retained earnings | | -8 024.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 645.00 | 28 921.00 | | 22 645.00 |
DK Regulated provisions | 1 748.00 | 1 166.00 | | 1 748.00 |
DL TOTAL (I) | 55 290.00 | 32 063.00 | | 55 290.00 |
DU Loans and Debts from Credit Institutions (3) | 72 837.00 | 89 480.00 | | 72 837.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 751.00 | 13 740.00 | | 11 751.00 |
DX Trade payables and related accounts | 414.00 | | | 414.00 |
DZ Fixed asset liabilities and related accounts | 50.00 | 50.00 | | 50.00 |
EA Other liabilities | 94.00 | 106.00 | | 94.00 |
EC TOTAL (IV) | 85 145.00 | 103 376.00 | | 85 145.00 |
EE Grand total (I to V) | 140 435.00 | 135 439.00 | | 140 435.00 |
EG Accrued income and payables due within one year | 29 478.00 | 30 629.00 | | 29 478.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 026.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 266.00 | |
GF Total Operating Expenses (II) | | | 4 292.00 | |
GG - OPERATING RESULT (I - II) | | | -4 292.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 28 000.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 28 002.00 | |
GR Interest and similar expenses | | | 1 378.00 | |
GU Total financial expenses (VI) | | | 1 378.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 26 624.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 332.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 582.00 | 582.00 | | 582.00 |
HH Total exceptional expenses (VIII) | 582.00 | 582.00 | | 582.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -582.00 | -582.00 | | -582.00 |
HK Income tax | -895.00 | -1 073.00 | | -895.00 |
HL TOTAL REVENUE (I + III + V + VII) | 28 002.00 | 35 002.00 | | 28 002.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 357.00 | 6 081.00 | | 5 357.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 645.00 | 28 921.00 | | 22 645.00 |
| |
| 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 | 129 155.00 | | | 129 155.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 328.00 | | | 1 328.00 |
I3 DECREASES Total Financial Fixed Assets | | | 127 827.00 | |
I4 DECREASES Grand Total | | | 129 155.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 328.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 127 827.00 | | | 127 827.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 797.00 | 266.00 | | 797.00 |
CY DEPRECIATION Start-up, development, or research expenses | 797.00 | 266.00 | | 797.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 414.00 | 414.00 | | 414.00 |
8J Fixed Asset Liabilities and Related Accounts | 50.00 | 50.00 | | 50.00 |
8K Other liabilities (including liabilities related to repo transactions) | 94.00 | 94.00 | | 94.00 |
UT Other financial assets | 1 800.00 | | | 1 800.00 |
VG Loans with a maturity of up to one year at origin | 90.00 | 90.00 | | 90.00 |
VH Loans with a maturity of more than one year at origin | 72 747.00 | 17 079.00 | 55 668.00 | 72 747.00 |
VI Group and Associates | 11 751.00 | 11 751.00 | | 11 751.00 |
VK Loans repaid during the year | 16 623.00 | | | 16 623.00 |
VM Income taxes | 6 638.00 | | | 6 638.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 438.00 | 6 638.00 | 1 800.00 | 8 438.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 85 145.00 | 29 478.00 | 55 668.00 | 85 145.00 |
