| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 631 413.00 | | 631 413.00 | 631 413.00 |
BZ Other receivables | 105 504.00 | | 105 504.00 | 105 504.00 |
CF Cash and cash equivalents | 109 275.00 | | 109 275.00 | 109 275.00 |
CJ TOTAL (II) | 214 779.00 | | 214 779.00 | 214 779.00 |
CO Grand total (0 to V) | 846 192.00 | | 846 192.00 | 846 192.00 |
CU Other investments | 631 398.00 | | 631 398.00 | 631 398.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 112 000.00 | | | 112 000.00 |
DD Legal reserve (1) | 11 200.00 | | | 11 200.00 |
DG Other reserves | 325 453.00 | | | 325 453.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 177 022.00 | | | 177 022.00 |
DK Regulated provisions | 18 844.00 | | | 18 844.00 |
DL TOTAL (I) | 644 520.00 | | | 644 520.00 |
DU Loans and Debts from Credit Institutions (3) | 147 496.00 | | | 147 496.00 |
DV Miscellaneous Loans and Financial Debts (4) | 52 071.00 | | | 52 071.00 |
DX Trade payables and related accounts | 2 104.00 | | | 2 104.00 |
EC TOTAL (IV) | 201 672.00 | | | 201 672.00 |
EE Grand total (I to V) | 846 192.00 | | | 846 192.00 |
EG Accrued income and payables due within one year | 112 801.00 | | | 112 801.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 036.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 3 192.00 | |
GG - OPERATING RESULT (I - II) | | | -3 192.00 | |
GL Other interest and similar income | | | 185 000.00 | |
GP Total financial income (V) | | | 185 000.00 | |
GR Interest and similar expenses | | | 4 429.00 | |
GU Total financial expenses (VI) | | | 4 429.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 180 570.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 177 378.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 739.00 | | | 2 739.00 |
HH Total exceptional expenses (VIII) | 2 739.00 | | | 2 739.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 739.00 | | | -2 739.00 |
HK Income tax | -2 383.00 | | | -2 383.00 |
HL TOTAL REVENUE (I + III + V + VII) | 185 000.00 | | | 185 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 977.00 | | | 7 977.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 177 022.00 | | | 177 022.00 |
| |
| 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 | 631 413.00 | | | 631 413.00 |
I3 DECREASES Total Financial Fixed Assets | | | 631 413.00 | |
I4 DECREASES Grand Total | | | 631 413.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 631 413.00 | | | 631 413.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 16 105.00 | 2 739.00 | | 16 105.00 |
7C Grand total | 16 105.00 | 2 739.00 | | 16 105.00 |
UJ - Exceptional | | 2 739.00 | | |
| |
| 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 | 2 104.00 | 2 104.00 | | 2 104.00 |
8K Other liabilities (including liabilities related to repo transactions) | 52 072.00 | 52 072.00 | | 52 072.00 |
VH Loans with a maturity of more than one year at origin | 147 497.00 | 58 626.00 | 88 871.00 | 147 497.00 |
VK Loans repaid during the year | 56 468.00 | | | 56 468.00 |
VP Miscellaneous | 105 504.00 | 105 504.00 | | 105 504.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 105 504.00 | | 105 504.00 | 105 504.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 201 673.00 | 112 802.00 | 88 871.00 | 201 673.00 |
