| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 500.00 | 132.00 | 368.00 | 500.00 |
BJ TOTAL (I) | 1 353 103.00 | 132.00 | 1 352 971.00 | 1 353 103.00 |
BZ Other receivables | 439 456.00 | | 439 456.00 | 439 456.00 |
CF Cash and cash equivalents | 15 239.00 | | 15 239.00 | 15 239.00 |
CJ TOTAL (II) | 454 695.00 | | 454 695.00 | 454 695.00 |
CO Grand total (0 to V) | 1 808 249.00 | 132.00 | 1 808 117.00 | 1 808 249.00 |
CU Other investments | 1 352 603.00 | | 1 352 603.00 | 1 352 603.00 |
CW Deferred expenses or loan issuance costs | 451.00 | | 451.00 | 451.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | | | 300 000.00 |
DH Retained earnings | -10 206.00 | | | -10 206.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 297 793.00 | | | 297 793.00 |
DK Regulated provisions | 4 742.00 | | | 4 742.00 |
DL TOTAL (I) | 592 329.00 | | | 592 329.00 |
DU Loans and Debts from Credit Institutions (3) | 688 873.00 | | | 688 873.00 |
DV Miscellaneous Loans and Financial Debts (4) | 519 641.00 | | | 519 641.00 |
DX Trade payables and related accounts | 6 992.00 | | | 6 992.00 |
EA Other liabilities | 282.00 | | | 282.00 |
EC TOTAL (IV) | 1 215 788.00 | | | 1 215 788.00 |
EE Grand total (I to V) | 1 808 117.00 | | | 1 808 117.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 670.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 146.00 | |
GF Total Operating Expenses (II) | | | 8 817.00 | |
GG - OPERATING RESULT (I - II) | | | -8 817.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 321 786.00 | |
GP Total financial income (V) | | | 321 786.00 | |
GR Interest and similar expenses | | | 20 860.00 | |
GU Total financial expenses (VI) | | | 20 860.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 300 926.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 292 110.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 743.00 | | | 3 743.00 |
HH Total exceptional expenses (VIII) | 3 743.00 | | | 3 743.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 743.00 | | | -3 743.00 |
HK Income tax | -9 426.00 | | | -9 426.00 |
HL TOTAL REVENUE (I + III + V + VII) | 321 786.00 | | | 321 786.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 994.00 | | | 23 994.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 297 793.00 | | | 297 793.00 |
| |
| 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 | 1 350 337.00 | | 2 766.00 | 1 350 337.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 500.00 | | | 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 352 603.00 | |
I4 DECREASES Grand Total | | | 1 353 103.00 | |
IN DECREASES Start-up, development, or research expenses | | | 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 349 837.00 | | 2 766.00 | 1 349 837.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32.00 | 100.00 | | 32.00 |
CY DEPRECIATION Start-up, development, or research expenses | 32.00 | 100.00 | | 32.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 999.00 | 3 743.00 | | 999.00 |
7C Grand total | 999.00 | 3 743.00 | | 999.00 |
UJ - Exceptional | | 3 743.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 311 750.00 | 11 365.00 | | 311 750.00 |
8B Suppliers and Related Accounts | 6 992.00 | 6 992.00 | | 6 992.00 |
8K Other liabilities (including liabilities related to repo transactions) | 282.00 | 282.00 | | 282.00 |
VC Group and associates | 221 786.00 | | | 221 786.00 |
VH Loans with a maturity of more than one year at origin | 688 873.00 | 67 432.00 | 267 299.00 | 688 873.00 |
VI Group and Associates | 207 891.00 | 207 891.00 | | 207 891.00 |
VJ Loans taken out during the year | 300 385.00 | | | 300 385.00 |
VK Loans repaid during the year | 63 864.00 | | | 63 864.00 |
VM Income taxes | 217 317.00 | | | 217 317.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 353.00 | | | 353.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 439 456.00 | 439 456.00 | | 439 456.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 215 788.00 | 293 962.00 | 267 299.00 | 1 215 788.00 |
