| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | | |
BD Other fixed assets | 31.00 | | 31.00 | 31.00 |
BJ TOTAL (I) | 225 010.00 | | 225 010.00 | 225 010.00 |
CF Cash and cash equivalents | 177.00 | | 177.00 | 177.00 |
CJ TOTAL (II) | 177.00 | | 177.00 | 177.00 |
CO Grand total (0 to V) | 225 187.00 | | 225 187.00 | 225 187.00 |
CU Other investments | 224 979.00 | | 224 979.00 | 224 979.00 |
| |
| 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 |
DH Retained earnings | -11 318.00 | | | -11 318.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 769.00 | -11 318.00 | | 16 769.00 |
DK Regulated provisions | 3 636.00 | 1 840.00 | | 3 636.00 |
DL TOTAL (I) | 19 087.00 | 523.00 | | 19 087.00 |
DU Loans and Debts from Credit Institutions (3) | 121 655.00 | 145 092.00 | | 121 655.00 |
DV Miscellaneous Loans and Financial Debts (4) | 83 302.00 | 91 425.00 | | 83 302.00 |
DX Trade payables and related accounts | 1 143.00 | 991.00 | | 1 143.00 |
EC TOTAL (IV) | 206 099.00 | 237 509.00 | | 206 099.00 |
EE Grand total (I to V) | 225 187.00 | 238 031.00 | | 225 187.00 |
EI Including equity loans | 83 302.00 | | | 83 302.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 195.00 | |
FX Taxes, duties, and similar payments | | | 142.00 | |
GF Total Operating Expenses (II) | | | 3 337.00 | |
GG - OPERATING RESULT (I - II) | | | -3 337.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 25 415.00 | |
GP Total financial income (V) | | | 25 415.00 | |
GR Interest and similar expenses | | | 3 513.00 | |
GU Total financial expenses (VI) | | | 3 513.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 21 902.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 565.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 796.00 | 1 840.00 | | 1 796.00 |
HH Total exceptional expenses (VIII) | 1 796.00 | 1 840.00 | | 1 796.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 796.00 | -1 840.00 | | -1 796.00 |
HL TOTAL REVENUE (I + III + V + VII) | 25 415.00 | 770.00 | | 25 415.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 646.00 | 12 088.00 | | 8 646.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 769.00 | -11 318.00 | | 16 769.00 |
| |
| 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 | 237 910.00 | | -12 900.00 | 237 910.00 |
I3 DECREASES Total Financial Fixed Assets | | | 225 010.00 | |
I4 DECREASES Grand Total | | | 225 010.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 237 910.00 | | -12 900.00 | 237 910.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 840.00 | 1 796.00 | | 1 840.00 |
7C Grand total | 1 840.00 | 1 796.00 | | 1 840.00 |
UJ - Exceptional | | 1 796.00 | | |
