| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 399.00 | 1 399.00 | | 1 399.00 |
BB Receivables related to investments | 78 250.00 | | 78 250.00 | 78 250.00 |
BJ TOTAL (I) | 367 599.00 | 1 399.00 | 366 199.00 | 367 599.00 |
BZ Other receivables | 42 910.00 | | 42 910.00 | 42 910.00 |
CF Cash and cash equivalents | 55 637.00 | | 55 637.00 | 55 637.00 |
CJ TOTAL (II) | 98 547.00 | | 98 547.00 | 98 547.00 |
CO Grand total (0 to V) | 466 146.00 | 1 399.00 | 464 746.00 | 466 146.00 |
CU Other investments | 287 949.00 | | 287 949.00 | 287 949.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 137 970.00 | 137 970.00 | | 137 970.00 |
DD Legal reserve (1) | 13 797.00 | 13 797.00 | | 13 797.00 |
DG Other reserves | 77 756.00 | | | 77 756.00 |
DH Retained earnings | | 26 528.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 66 087.00 | 55 227.00 | | 66 087.00 |
DK Regulated provisions | 7 778.00 | 5 286.00 | | 7 778.00 |
DL TOTAL (I) | 303 390.00 | 238 810.00 | | 303 390.00 |
DU Loans and Debts from Credit Institutions (3) | 93 558.00 | 116 254.00 | | 93 558.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65 918.00 | 41 522.00 | | 65 918.00 |
DX Trade payables and related accounts | 1 879.00 | 1 894.00 | | 1 879.00 |
EC TOTAL (IV) | 161 356.00 | 159 670.00 | | 161 356.00 |
EE Grand total (I to V) | 464 746.00 | 398 481.00 | | 464 746.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 354.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 251.00 | |
GF Total Operating Expenses (II) | | | 2 605.00 | |
GG - OPERATING RESULT (I - II) | | | -2 605.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 75 000.00 | |
GP Total financial income (V) | | | 75 000.00 | |
GR Interest and similar expenses | | | 1 558.00 | |
GU Total financial expenses (VI) | | | 1 558.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 73 441.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 70 835.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 491.00 | 2 491.00 | | 2 491.00 |
HH Total exceptional expenses (VIII) | 2 491.00 | 2 491.00 | | 2 491.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 491.00 | -2 491.00 | | -2 491.00 |
HK Income tax | 2 256.00 | 2 808.00 | | 2 256.00 |
HL TOTAL REVENUE (I + III + V + VII) | 75 000.00 | 65 000.00 | | 75 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 912.00 | 9 772.00 | | 8 912.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 66 087.00 | 55 227.00 | | 66 087.00 |
| |
| 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 | 357 599.00 | | 20 000.00 | 357 599.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 399.00 | | | 1 399.00 |
I3 DECREASES Total Financial Fixed Assets | 10 000.00 | | 366 199.00 | 10 000.00 |
I4 DECREASES Grand Total | 10 000.00 | | 367 599.00 | 10 000.00 |
IN DECREASES Start-up, development, or research expenses | | | 1 399.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 356 199.00 | | 20 000.00 | 356 199.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 148.00 | 251.00 | | 1 148.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 148.00 | 251.00 | | 1 148.00 |
| |
| 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 | 1 879.00 | 1 879.00 | | 1 879.00 |
UL Receivables related to investments | 78 250.00 | | 78 250.00 | 78 250.00 |
VH Loans with a maturity of more than one year at origin | 93 558.00 | 23 416.00 | 70 142.00 | 93 558.00 |
VI Group and Associates | 65 918.00 | 65 918.00 | | 65 918.00 |
VK Loans repaid during the year | 22 591.00 | | | 22 591.00 |
VM Income taxes | 32 910.00 | 32 910.00 | | 32 910.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 000.00 | 10 000.00 | | 10 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 121 160.00 | 42 910.00 | 78 250.00 | 121 160.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 161 356.00 | 91 213.00 | 70 142.00 | 161 356.00 |
