| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | | | | |
BJ TOTAL (I) | 219 916.00 | | 219 916.00 | 219 916.00 |
CF Cash and cash equivalents | 6 161.00 | | 6 161.00 | 6 161.00 |
CJ TOTAL (II) | 6 161.00 | | 6 161.00 | 6 161.00 |
CO Grand total (0 to V) | 226 077.00 | | 226 077.00 | 226 077.00 |
CS Evaluated investments - equity method | 219 916.00 | | 219 916.00 | 219 916.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 000.00 | | | 45 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 098.00 | | | 47 098.00 |
DK Regulated provisions | 1 469.00 | | | 1 469.00 |
DL TOTAL (I) | 93 567.00 | | | 93 567.00 |
DU Loans and Debts from Credit Institutions (3) | 129 941.00 | | | 129 941.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 358.00 | | | 1 358.00 |
DX Trade payables and related accounts | 1 210.00 | | | 1 210.00 |
EC TOTAL (IV) | 132 510.00 | | | 132 510.00 |
EE Grand total (I to V) | 226 077.00 | | | 226 077.00 |
EI Including equity loans | 1 358.00 | | | 1 358.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 698.00 | |
FY Salaries and Wages | | | 1 006.00 | |
GF Total Operating Expenses (II) | | | 9 704.00 | |
GG - OPERATING RESULT (I - II) | | | -9 704.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 59 880.00 | |
GP Total financial income (V) | | | 59 880.00 | |
GR Interest and similar expenses | | | 1 609.00 | |
GU Total financial expenses (VI) | | | 1 609.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 58 272.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 48 567.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 469.00 | | | 1 469.00 |
HH Total exceptional expenses (VIII) | 1 469.00 | | | 1 469.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 469.00 | | | -1 469.00 |
HL TOTAL REVENUE (I + III + V + VII) | 59 880.00 | | | 59 880.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 782.00 | | | 12 782.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 098.00 | | | 47 098.00 |
| |
| 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 | | | 219 916.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 219 916.00 | |
I4 DECREASES Grand Total | | | 219 916.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 219 916.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 1 469.00 | | |
7C Grand total | | 1 469.00 | | |
UJ - Exceptional | | 1 469.00 | | |
| |
| 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 | 1 210.00 | 1 210.00 | | 1 210.00 |
VH Loans with a maturity of more than one year at origin | 129 941.00 | 21 790.00 | 86 110.00 | 129 941.00 |
VI Group and Associates | 1 358.00 | 1 358.00 | | 1 358.00 |
VJ Loans taken out during the year | 150 000.00 | | | 150 000.00 |
VK Loans repaid during the year | 20 059.00 | | | 20 059.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 132 510.00 | 24 359.00 | 86 110.00 | 132 510.00 |
