| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 350.00 | 350.00 | | 350.00 |
BJ TOTAL (I) | 552 022.00 | 350.00 | 551 672.00 | 552 022.00 |
CF Cash and cash equivalents | 11 651.00 | | 11 651.00 | 11 651.00 |
CJ TOTAL (II) | 11 651.00 | | 11 651.00 | 11 651.00 |
CO Grand total (0 to V) | 563 673.00 | 350.00 | 563 323.00 | 563 673.00 |
CU Other investments | 551 672.00 | | 551 672.00 | 551 672.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 246 330.00 | 246 330.00 | | 246 330.00 |
DD Legal reserve (1) | 5 335.00 | 3 487.00 | | 5 335.00 |
DH Retained earnings | 101 337.00 | 66 231.00 | | 101 337.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 995.00 | 36 954.00 | | 37 995.00 |
DK Regulated provisions | 1 566.00 | 1 331.00 | | 1 566.00 |
DL TOTAL (I) | 392 563.00 | 354 333.00 | | 392 563.00 |
DU Loans and Debts from Credit Institutions (3) | 166 700.00 | 198 767.00 | | 166 700.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 060.00 | 11 960.00 | | 4 060.00 |
EC TOTAL (IV) | 170 759.00 | 210 727.00 | | 170 759.00 |
EE Grand total (I to V) | 563 323.00 | 565 060.00 | | 563 323.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 495.00 | |
FX Taxes, duties, and similar payments | | | 93.00 | |
GF Total Operating Expenses (II) | | | 1 588.00 | |
GG - OPERATING RESULT (I - II) | | | -1 588.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 44 385.00 | |
GP Total financial income (V) | | | 44 385.00 | |
GR Interest and similar expenses | | | 4 567.00 | |
GU Total financial expenses (VI) | | | 4 567.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 39 818.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 230.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 235.00 | 313.00 | | 235.00 |
HH Total exceptional expenses (VIII) | 235.00 | 313.00 | | 235.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -235.00 | -313.00 | | -235.00 |
HL TOTAL REVENUE (I + III + V + VII) | 44 385.00 | 44 330.00 | | 44 385.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 390.00 | 7 376.00 | | 6 390.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 995.00 | 36 954.00 | | 37 995.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 350.00 | | | 350.00 |
PE DEPRECIATION Total including other intangible assets | 350.00 | | | 350.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 331.00 | 235.00 | | 1 331.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VH Loans with a maturity of more than one year at origin | 166 700.00 | 32 872.00 | 133 828.00 | 166 700.00 |
VI Group and Associates | 4 060.00 | | | 4 060.00 |
VK Loans repaid during the year | 32 067.00 | | | 32 067.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 170 760.00 | 32 872.00 | 133 828.00 | 170 760.00 |
