| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 088 916.00 | | 1 088 916.00 | 1 088 916.00 |
CF Cash and cash equivalents | 54 869.00 | | 54 869.00 | 54 869.00 |
CJ TOTAL (II) | 54 869.00 | | 54 869.00 | 54 869.00 |
CO Grand total (0 to V) | 1 143 785.00 | | 1 143 785.00 | 1 143 785.00 |
CU Other investments | 1 088 916.00 | | 1 088 916.00 | 1 088 916.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 97 499.00 | | | 97 499.00 |
DK Regulated provisions | 2 229.00 | | | 2 229.00 |
DL TOTAL (I) | 199 728.00 | | | 199 728.00 |
DU Loans and Debts from Credit Institutions (3) | 516 679.00 | | | 516 679.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 000.00 | | | 20 000.00 |
DX Trade payables and related accounts | 600.00 | | | 600.00 |
DZ Fixed asset liabilities and related accounts | 406 300.00 | | | 406 300.00 |
EA Other liabilities | 478.00 | | | 478.00 |
EC TOTAL (IV) | 944 057.00 | | | 944 057.00 |
EE Grand total (I to V) | 1 143 785.00 | | | 1 143 785.00 |
EG Accrued income and payables due within one year | 132 772.00 | | | 132 772.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 901.00 | |
FZ Social Security Contributions | | | 635.00 | |
GF Total Operating Expenses (II) | | | 4 536.00 | |
GG - OPERATING RESULT (I - II) | | | -4 536.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 115 200.00 | |
GP Total financial income (V) | | | 115 200.00 | |
GR Interest and similar expenses | | | 10 937.00 | |
GU Total financial expenses (VI) | | | 10 937.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 104 263.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 99 728.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 229.00 | | | 2 229.00 |
HH Total exceptional expenses (VIII) | 2 229.00 | | | 2 229.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 229.00 | | | -2 229.00 |
HL TOTAL REVENUE (I + III + V + VII) | 115 200.00 | | | 115 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 701.00 | | | 17 701.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 97 499.00 | | | 97 499.00 |
| |
| 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 | | | 1 088 916.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 088 916.00 | |
I4 DECREASES Grand Total | | | 1 088 916.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 088 916.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 2 229.00 | | |
7C Grand total | | 2 229.00 | | |
UJ - Exceptional | | 2 229.00 | | |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
8J Fixed Asset Liabilities and Related Accounts | 406 300.00 | 26 300.00 | 140 000.00 | 406 300.00 |
8K Other liabilities (including liabilities related to repo transactions) | 478.00 | 478.00 | | 478.00 |
VH Loans with a maturity of more than one year at origin | 516 679.00 | 85 394.00 | 343 951.00 | 516 679.00 |
VI Group and Associates | 20 000.00 | 20 000.00 | | 20 000.00 |
VJ Loans taken out during the year | 600 000.00 | | | 600 000.00 |
VK Loans repaid during the year | 84 111.00 | | | 84 111.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 944 057.00 | 132 772.00 | 483 951.00 | 944 057.00 |
