| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 547.00 | 73.00 | 473.00 | 547.00 |
BD Other fixed assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 396 657.00 | 73.00 | 396 584.00 | 396 657.00 |
BZ Other receivables | 30 000.00 | | 30 000.00 | 30 000.00 |
CF Cash and cash equivalents | 4 023.00 | | 4 023.00 | 4 023.00 |
CJ TOTAL (II) | 34 023.00 | | 34 023.00 | 34 023.00 |
CO Grand total (0 to V) | 430 680.00 | 73.00 | 430 607.00 | 430 680.00 |
CU Other investments | 396 080.00 | | 396 080.00 | 396 080.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | | | 3 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 280.00 | | | 19 280.00 |
DK Regulated provisions | 1 272.00 | | | 1 272.00 |
DL TOTAL (I) | 23 552.00 | | | 23 552.00 |
DU Loans and Debts from Credit Institutions (3) | 368 402.00 | | | 368 402.00 |
DV Miscellaneous Loans and Financial Debts (4) | 36 973.00 | | | 36 973.00 |
DX Trade payables and related accounts | 1 680.00 | | | 1 680.00 |
EC TOTAL (IV) | 407 054.00 | | | 407 054.00 |
EE Grand total (I to V) | 430 607.00 | | | 430 607.00 |
EG Accrued income and payables due within one year | 38 653.00 | | | 38 653.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 478.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 73.00 | |
GF Total Operating Expenses (II) | | | 8 552.00 | |
GG - OPERATING RESULT (I - II) | | | -8 552.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 000.00 | |
GP Total financial income (V) | | | 30 000.00 | |
GR Interest and similar expenses | | | 895.00 | |
GU Total financial expenses (VI) | | | 895.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 104.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 552.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 272.00 | | | 1 272.00 |
HH Total exceptional expenses (VIII) | 1 272.00 | | | 1 272.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 272.00 | | | -1 272.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 000.00 | | | 30 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 719.00 | | | 10 719.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 280.00 | | | 19 280.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 1 272.00 | | |
7C Grand total | | 1 272.00 | | |
UJ - Exceptional | | 1 272.00 | | |
| |
| 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 | 1 680.00 | 1 680.00 | | 1 680.00 |
8K Other liabilities (including liabilities related to repo transactions) | 36 973.00 | 36 973.00 | | 36 973.00 |
VH Loans with a maturity of more than one year at origin | 368 402.00 | | | 368 402.00 |
VK Loans repaid during the year | -368 402.00 | | | -368 402.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 000.00 | 30 000.00 | | 30 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 407 054.00 | 38 653.00 | | 407 054.00 |
