| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 500.00 | 446.00 | 1 054.00 | 1 500.00 |
BJ TOTAL (I) | 410 154.00 | 446.00 | 409 708.00 | 410 154.00 |
BZ Other receivables | 97 045.00 | | 97 045.00 | 97 045.00 |
CF Cash and cash equivalents | 666.00 | | 666.00 | 666.00 |
CJ TOTAL (II) | 97 711.00 | | 97 711.00 | 97 711.00 |
CO Grand total (0 to V) | 514 711.00 | 446.00 | 514 265.00 | 514 711.00 |
CU Other investments | 408 654.00 | | 408 654.00 | 408 654.00 |
CW Deferred expenses or loan issuance costs | 6 846.00 | | 6 846.00 | 6 846.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | | | 60 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 91 443.00 | | | 91 443.00 |
DK Regulated provisions | 2 762.00 | | | 2 762.00 |
DL TOTAL (I) | 154 205.00 | | | 154 205.00 |
DU Loans and Debts from Credit Institutions (3) | 258 215.00 | | | 258 215.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 000.00 | | | 100 000.00 |
DX Trade payables and related accounts | 1 846.00 | | | 1 846.00 |
EC TOTAL (IV) | 360 060.00 | | | 360 060.00 |
EE Grand total (I to V) | 514 265.00 | | | 514 265.00 |
EG Accrued income and payables due within one year | 132 302.00 | | | 132 302.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 037.00 | |
FR Total operating income (I) | | | 9 037.00 | |
FW Other purchases and external expenses | | | 11 706.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 587.00 | |
GF Total Operating Expenses (II) | | | 13 293.00 | |
GG - OPERATING RESULT (I - II) | | | -4 255.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GL Other interest and similar income | | | 346.00 | |
GP Total financial income (V) | | | 100 346.00 | |
GR Interest and similar expenses | | | 1 886.00 | |
GU Total financial expenses (VI) | | | 1 886.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 98 460.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 94 205.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 762.00 | | | 2 762.00 |
HH Total exceptional expenses (VIII) | 2 762.00 | | | 2 762.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 762.00 | | | -2 762.00 |
HL TOTAL REVENUE (I + III + V + VII) | 109 384.00 | | | 109 384.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 941.00 | | | 17 941.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 91 443.00 | | | 91 443.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | | 2 762.00 | | |
7C Grand total | | 2 762.00 | | |
| |
| 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 | 100 000.00 | 100 000.00 | | 100 000.00 |
8B Suppliers and Related Accounts | 1 846.00 | 1 846.00 | | 1 846.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 97 045.00 | 97 045.00 | | 97 045.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 360 060.00 | 132 302.00 | 164 584.00 | 360 060.00 |
