| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 066.00 | 2 066.00 | | 2 066.00 |
BB Receivables related to investments | 68 261.00 | | 68 261.00 | 68 261.00 |
BH Other financial assets | 11 637.00 | | 11 637.00 | 11 637.00 |
BJ TOTAL (I) | 781 984.00 | 150 566.00 | 631 417.00 | 781 984.00 |
BZ Other receivables | 42 691.00 | | 42 691.00 | 42 691.00 |
CF Cash and cash equivalents | 354.00 | | 354.00 | 354.00 |
CJ TOTAL (II) | 43 046.00 | | 43 046.00 | 43 046.00 |
CO Grand total (0 to V) | 825 031.00 | 150 566.00 | 674 464.00 | 825 031.00 |
CU Other investments | 700 019.00 | 148 500.00 | 551 519.00 | 700 019.00 |
| |
| 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 | | 1 000.00 |
DG Other reserves | 360 234.00 | 281 895.00 | | 360 234.00 |
DH Retained earnings | | -894.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 80 817.00 | 79 234.00 | | 80 817.00 |
DK Regulated provisions | 12 419.00 | 11 217.00 | | 12 419.00 |
DL TOTAL (I) | 464 470.00 | 382 452.00 | | 464 470.00 |
DU Loans and Debts from Credit Institutions (3) | 161 122.00 | 232 197.00 | | 161 122.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 284.00 | 18 760.00 | | 48 284.00 |
DX Trade payables and related accounts | 586.00 | 4 849.00 | | 586.00 |
EC TOTAL (IV) | 209 993.00 | 255 806.00 | | 209 993.00 |
EE Grand total (I to V) | 674 464.00 | 638 258.00 | | 674 464.00 |
EG Accrued income and payables due within one year | | 101 224.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 576.00 | |
GF Total Operating Expenses (II) | | | 2 576.00 | |
GG - OPERATING RESULT (I - II) | | | -2 576.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 90 000.00 | |
GL Other interest and similar income | | | 1 339.00 | |
GP Total financial income (V) | | | 91 339.00 | |
GR Interest and similar expenses | | | 9 964.00 | |
GU Total financial expenses (VI) | | | 9 964.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 81 375.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 78 799.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 201.00 | 2 318.00 | | 1 201.00 |
HH Total exceptional expenses (VIII) | 1 201.00 | 2 318.00 | | 1 201.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 201.00 | -2 318.00 | | -1 201.00 |
HK Income tax | -3 220.00 | -4 933.00 | | -3 220.00 |
HL TOTAL REVENUE (I + III + V + VII) | 91 339.00 | 91 361.00 | | 91 339.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 522.00 | 12 128.00 | | 10 522.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 80 817.00 | 79 233.00 | | 80 817.00 |
| |
| 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 | 780 622.00 | | | 780 622.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 066.00 | | | 2 066.00 |
I3 DECREASES Total Financial Fixed Assets | | | 779 917.00 | |
I4 DECREASES Grand Total | | | 781 984.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 066.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 778 556.00 | | | 778 556.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 066.00 | | | 2 066.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 066.00 | | | 2 066.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 148 500.00 | | | 148 500.00 |
7B Total provisions for depreciation | 148 500.00 | | | 148 500.00 |
7C Grand total | 148 500.00 | | | 148 500.00 |
| |
| 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 | 586.00 | 586.00 | | 586.00 |
8K Other liabilities (including liabilities related to repo transactions) | 48 284.00 | 48 284.00 | | 48 284.00 |
UL Receivables related to investments | 68 261.00 | | | 68 261.00 |
UT Other financial assets | 11 637.00 | | | 11 637.00 |
VH Loans with a maturity of more than one year at origin | 161 122.00 | 82 613.00 | 78 508.00 | 161 122.00 |
VK Loans repaid during the year | 73 715.00 | | | 73 715.00 |
VP Miscellaneous | 42 691.00 | | | 42 691.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 122 590.00 | 42 691.00 | 79 898.00 | 122 590.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 209 993.00 | 131 484.00 | 78 508.00 | 209 993.00 |
