| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 826.00 | 826.00 | | 826.00 |
BF Loans | 2 390 000.00 | | 2 390 000.00 | 2 390 000.00 |
BJ TOTAL (I) | 4 071 034.00 | 826.00 | 4 070 208.00 | 4 071 034.00 |
BZ Other receivables | 3 894.00 | | 3 894.00 | 3 894.00 |
CF Cash and cash equivalents | 9 578.00 | | 9 578.00 | 9 578.00 |
CH Prepaid expenses | 1 101.00 | | 1 101.00 | 1 101.00 |
CJ TOTAL (II) | 14 573.00 | | 14 573.00 | 14 573.00 |
CO Grand total (0 to V) | 4 085 607.00 | 826.00 | 4 084 781.00 | 4 085 607.00 |
CU Other investments | 1 680 208.00 | | 1 680 208.00 | 1 680 208.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 112 924.00 | | | 112 924.00 |
DB Share, merger, contribution premiums, etc. | 1 004 254.00 | | | 1 004 254.00 |
DD Legal reserve (1) | 3 700.00 | | | 3 700.00 |
DH Retained earnings | 87 021.00 | | | 87 021.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 65 642.00 | | | 65 642.00 |
DL TOTAL (I) | 1 273 541.00 | | | 1 273 541.00 |
DU Loans and Debts from Credit Institutions (3) | 90.00 | | | 90.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 477 554.00 | | | 2 477 554.00 |
DX Trade payables and related accounts | 7 181.00 | | | 7 181.00 |
DY Tax and social security liabilities | 18 250.00 | | | 18 250.00 |
EA Other liabilities | 308 165.00 | | | 308 165.00 |
EC TOTAL (IV) | 2 811 240.00 | | | 2 811 240.00 |
EE Grand total (I to V) | 4 084 781.00 | | | 4 084 781.00 |
EG Accrued income and payables due within one year | 2 811 240.00 | | | 2 811 240.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 90.00 | | | 90.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 449.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 8 450.00 | |
GG - OPERATING RESULT (I - II) | | | -8 450.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 83 361.00 | |
GK Income from other securities and fixed asset receivables | | | 47 931.00 | |
GP Total financial income (V) | | | 131 292.00 | |
GR Interest and similar expenses | | | 57 201.00 | |
GU Total financial expenses (VI) | | | 57 201.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 74 092.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 65 642.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 131 292.00 | | | 131 292.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 65 650.00 | | | 65 650.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 65 642.00 | | | 65 642.00 |
| |
| 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 | 4 071 034.00 | | | 4 071 034.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 070 208.00 | |
I4 DECREASES Grand Total | | | 4 071 034.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 826.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 826.00 | | | 826.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 070 208.00 | | | 4 070 208.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 826.00 | | | 826.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 826.00 | | | 826.00 |
| |
| 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 | 7 181.00 | 7 181.00 | | 7 181.00 |
8K Other liabilities (including liabilities related to repo transactions) | 308 165.00 | 308 165.00 | | 308 165.00 |
UP Loans | 2 390 000.00 | | | 2 390 000.00 |
VB VAT | 3 894.00 | | | 3 894.00 |
VG Loans with a maturity of up to one year at origin | 90.00 | 90.00 | | 90.00 |
VI Group and Associates | 2 477 554.00 | 2 477 554.00 | | 2 477 554.00 |
VQ Other Taxes, Duties, and Similar Debts | 18 250.00 | 18 250.00 | | 18 250.00 |
VS Prepaid expenses | 1 101.00 | | | 1 101.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 394 995.00 | 4 995.00 | 2 390 000.00 | 2 394 995.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 811 240.00 | 2 811 240.00 | | 2 811 240.00 |
