| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 500.00 | | 500.00 | 500.00 |
BJ TOTAL (I) | 1 246 950.00 | | 1 246 950.00 | 1 246 950.00 |
CF Cash and cash equivalents | 74 290.00 | | 74 290.00 | 74 290.00 |
CJ TOTAL (II) | 74 290.00 | | 74 290.00 | 74 290.00 |
CO Grand total (0 to V) | 1 321 740.00 | | 1 321 740.00 | 1 321 740.00 |
CU Other investments | 1 246 950.00 | | 1 246 950.00 | 1 246 950.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 224 850.00 | 224 850.00 | | 224 850.00 |
DD Legal reserve (1) | 9 021.00 | | | 9 021.00 |
DG Other reserves | 171 410.00 | | | 171 410.00 |
DH Retained earnings | | -14 403.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 204 878.00 | 194 835.00 | | 204 878.00 |
DL TOTAL (I) | 610 160.00 | 405 282.00 | | 610 160.00 |
DU Loans and Debts from Credit Institutions (3) | 561 808.00 | 700 000.00 | | 561 808.00 |
DV Miscellaneous Loans and Financial Debts (4) | 147 571.00 | 145 143.00 | | 147 571.00 |
EA Other liabilities | 2 200.00 | 3 000.00 | | 2 200.00 |
EC TOTAL (IV) | 711 579.00 | 848 143.00 | | 711 579.00 |
EE Grand total (I to V) | 1 321 740.00 | 1 253 425.00 | | 1 321 740.00 |
EG Accrued income and payables due within one year | 149 771.00 | 148 143.00 | | 149 771.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 835.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 835.00 | |
GG - OPERATING RESULT (I - II) | | | -1 835.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 213 843.00 | |
GP Total financial income (V) | | | 213 843.00 | |
GR Interest and similar expenses | | | 6 479.00 | |
GU Total financial expenses (VI) | | | 6 479.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 207 363.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 205 528.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 650.00 | | | 650.00 |
HH Total exceptional expenses (VIII) | 650.00 | | | 650.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -650.00 | | | -650.00 |
HL TOTAL REVENUE (I + III + V + VII) | 213 843.00 | 204 365.00 | | 213 843.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 965.00 | 9 529.00 | | 8 965.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 204 878.00 | 194 835.00 | | 204 878.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 674.00 | 1 674.00 | | 1 674.00 |
8K Other liabilities (including liabilities related to repo transactions) | 148 098.00 | 148 098.00 | | 148 098.00 |
VH Loans with a maturity of more than one year at origin | 561 808.00 | | | 561 808.00 |
VK Loans repaid during the year | 138 192.00 | | | 138 192.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 711 580.00 | 149 771.00 | | 711 580.00 |
