| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 758 655.00 | | 758 655.00 | 758 655.00 |
CF Cash and cash equivalents | 19 167.00 | | 19 167.00 | 19 167.00 |
CJ TOTAL (II) | 19 167.00 | | 19 167.00 | 19 167.00 |
CO Grand total (0 to V) | 777 822.00 | | 777 822.00 | 777 822.00 |
CU Other investments | 758 655.00 | | 758 655.00 | 758 655.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | | | 300 000.00 |
DB Share, merger, contribution premiums, etc. | 122 980.00 | | | 122 980.00 |
DD Legal reserve (1) | 922.00 | | | 922.00 |
DG Other reserves | 530.00 | | | 530.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 88 466.00 | | | 88 466.00 |
DK Regulated provisions | 2 909.00 | | | 2 909.00 |
DL TOTAL (I) | 515 807.00 | | | 515 807.00 |
DU Loans and Debts from Credit Institutions (3) | 217 970.00 | | | 217 970.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 200.00 | | | 40 200.00 |
DX Trade payables and related accounts | 2 673.00 | | | 2 673.00 |
DY Tax and social security liabilities | 1 171.00 | | | 1 171.00 |
EC TOTAL (IV) | 262 014.00 | | | 262 014.00 |
EE Grand total (I to V) | 777 822.00 | | | 777 822.00 |
EG Accrued income and payables due within one year | 86 138.00 | | | 86 138.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 267.00 | |
FX Taxes, duties, and similar payments | | | 148.00 | |
FY Salaries and Wages | | | 2 151.00 | |
GF Total Operating Expenses (II) | | | 5 566.00 | |
GG - OPERATING RESULT (I - II) | | | -5 566.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GR Interest and similar expenses | | | 4 236.00 | |
GU Total financial expenses (VI) | | | 4 236.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 95 763.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 90 197.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 731.00 | | | 1 731.00 |
HH Total exceptional expenses (VIII) | 1 731.00 | | | 1 731.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 731.00 | | | -1 731.00 |
HL TOTAL REVENUE (I + III + V + VII) | 100 000.00 | | | 100 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 533.00 | | | 11 533.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 88 466.00 | | | 88 466.00 |
| |
| 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 | 758 655.00 | | | 758 655.00 |
I3 DECREASES Total Financial Fixed Assets | | | 758 655.00 | |
I4 DECREASES Grand Total | | | 758 655.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 758 655.00 | | | 758 655.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 178.00 | 1 731.00 | | 1 178.00 |
7C Grand total | 1 178.00 | 1 731.00 | | 1 178.00 |
UJ - Exceptional | | 1 731.00 | | |
| |
| 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 | 2 673.00 | 2 673.00 | | 2 673.00 |
8D Social Security and Other Social Organizations | 1 063.00 | 1 063.00 | | 1 063.00 |
VH Loans with a maturity of more than one year at origin | 217 970.00 | 42 094.00 | 175 875.00 | 217 970.00 |
VI Group and Associates | 40 200.00 | 40 200.00 | | 40 200.00 |
VK Loans repaid during the year | 41 370.00 | | | 41 370.00 |
VQ Other Taxes, Duties, and Similar Debts | 108.00 | 108.00 | | 108.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 262 014.00 | 86 138.00 | 175 875.00 | 262 014.00 |
