| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 457 451.00 | | 1 457 451.00 | 1 457 451.00 |
BZ Other receivables | 73 015.00 | | 73 015.00 | 73 015.00 |
CF Cash and cash equivalents | 639.00 | | 639.00 | 639.00 |
CJ TOTAL (II) | 73 654.00 | | 73 654.00 | 73 654.00 |
CO Grand total (0 to V) | 1 531 105.00 | | 1 531 105.00 | 1 531 105.00 |
CU Other investments | 1 457 451.00 | | 1 457 451.00 | 1 457 451.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | | | 4 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 196 436.00 | | | 196 436.00 |
DK Regulated provisions | 8 968.00 | | | 8 968.00 |
DL TOTAL (I) | 209 404.00 | | | 209 404.00 |
DU Loans and Debts from Credit Institutions (3) | 1 252 980.00 | | | 1 252 980.00 |
DX Trade payables and related accounts | 3 721.00 | | | 3 721.00 |
EA Other liabilities | 65 000.00 | | | 65 000.00 |
EC TOTAL (IV) | 1 321 701.00 | | | 1 321 701.00 |
EE Grand total (I to V) | 1 531 105.00 | | | 1 531 105.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 257.00 | |
GF Total Operating Expenses (II) | | | 11 257.00 | |
GG - OPERATING RESULT (I - II) | | | -11 257.00 | |
GK Income from other securities and fixed asset receivables | | | 219 633.00 | |
GP Total financial income (V) | | | 219 633.00 | |
GR Interest and similar expenses | | | 2 973.00 | |
GU Total financial expenses (VI) | | | 2 973.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 216 661.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 205 404.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 8 968.00 | | | 8 968.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 968.00 | | | -8 968.00 |
HL TOTAL REVENUE (I + III + V + VII) | 219 633.00 | | | 219 633.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 197.00 | | | 23 197.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 196 436.00 | | | 196 436.00 |
| |
| 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 | | | 1 457 451.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 457 451.00 | |
I4 DECREASES Grand Total | | | 1 457 451.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 457 451.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 8 968.00 | | |
7C Grand total | | 8 968.00 | | |
UJ - Exceptional | | 8 968.00 | | |
| |
| 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 | 3 721.00 | 3 721.00 | | 3 721.00 |
8K Other liabilities (including liabilities related to repo transactions) | 65 000.00 | 65 000.00 | | 65 000.00 |
VH Loans with a maturity of more than one year at origin | 1 252 980.00 | 214 580.00 | 835 395.00 | 1 252 980.00 |
VJ Loans taken out during the year | 1 450 000.00 | | | 1 450 000.00 |
VK Loans repaid during the year | 197 020.00 | | | 197 020.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 73 015.00 | | | 73 015.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 73 015.00 | 73 015.00 | | 73 015.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 321 701.00 | 283 302.00 | 835 395.00 | 1 321 701.00 |
