| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 181.00 | 1 573.00 | 608.00 | 2 181.00 |
BJ TOTAL (I) | 1 354 077.00 | 1 573.00 | 1 352 504.00 | 1 354 077.00 |
BZ Other receivables | 250 796.00 | | 250 796.00 | 250 796.00 |
CF Cash and cash equivalents | 1 460.00 | | 1 460.00 | 1 460.00 |
CH Prepaid expenses | 3 387.00 | | 3 387.00 | 3 387.00 |
CJ TOTAL (II) | 255 643.00 | | 255 643.00 | 255 643.00 |
CO Grand total (0 to V) | 1 609 720.00 | 1 573.00 | 1 608 147.00 | 1 609 720.00 |
CU Other investments | 1 351 895.00 | | 1 351 895.00 | 1 351 895.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 280 208.00 | | | 280 208.00 |
DD Legal reserve (1) | 28 021.00 | | | 28 021.00 |
DG Other reserves | 244 820.00 | | | 244 820.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 173 188.00 | | | 173 188.00 |
DK Regulated provisions | 12 534.00 | | | 12 534.00 |
DL TOTAL (I) | 738 771.00 | | | 738 771.00 |
DU Loans and Debts from Credit Institutions (3) | 808 542.00 | | | 808 542.00 |
DV Miscellaneous Loans and Financial Debts (4) | 54 624.00 | | | 54 624.00 |
DX Trade payables and related accounts | 6 209.00 | | | 6 209.00 |
EC TOTAL (IV) | 869 376.00 | | | 869 376.00 |
EE Grand total (I to V) | 1 608 147.00 | | | 1 608 147.00 |
EG Accrued income and payables due within one year | 177 051.00 | | | 177 051.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 784.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
FY Salaries and Wages | | | 29.00 | |
FZ Social Security Contributions | | | 1 026.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 436.00 | |
GF Total Operating Expenses (II) | | | 8 425.00 | |
GG - OPERATING RESULT (I - II) | | | -8 425.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 468.00 | |
GL Other interest and similar income | | | 195 139.00 | |
GP Total financial income (V) | | | 198 607.00 | |
GR Interest and similar expenses | | | 23 482.00 | |
GU Total financial expenses (VI) | | | 23 482.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 175 125.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 166 700.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 026.00 | | | 1 026.00 |
HG Exceptional depreciation and provisions | 3 511.00 | | | 3 511.00 |
HH Total exceptional expenses (VIII) | 3 511.00 | | | 3 511.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 511.00 | | | -3 511.00 |
HK Income tax | -10 000.00 | | | -10 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 198 607.00 | | | 198 607.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 418.00 | | | 25 418.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 173 188.00 | | | 173 188.00 |
| |
| 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 | 1 354 077.00 | | | 1 354 077.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 181.00 | | | 2 181.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 351 895.00 | |
I4 DECREASES Grand Total | | | 1 354 077.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 181.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 351 895.00 | | | 1 351 895.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 137.00 | 436.00 | | 1 137.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 137.00 | 436.00 | | 1 137.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 9 022.00 | 3 511.00 | | 9 022.00 |
7C Grand total | 9 022.00 | 3 511.00 | | 9 022.00 |
UJ - Exceptional | | 3 511.00 | | |
| |
| 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 | 6 209.00 | 6 209.00 | | 6 209.00 |
VC Group and associates | 237 047.00 | | | 237 047.00 |
VH Loans with a maturity of more than one year at origin | 808 542.00 | 116 217.00 | 497 268.00 | 808 542.00 |
VI Group and Associates | 54 624.00 | 54 624.00 | | 54 624.00 |
VK Loans repaid during the year | 113 068.00 | | | 113 068.00 |
VM Income taxes | 13 608.00 | | | 13 608.00 |
VP Miscellaneous | 141.00 | | | 141.00 |
VS Prepaid expenses | 3 387.00 | | | 3 387.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 254 184.00 | 254 184.00 | | 254 184.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 869 376.00 | 177 051.00 | 497 268.00 | 869 376.00 |
