| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 14 100.00 | | 14 100.00 | 14 100.00 |
BJ TOTAL (I) | 737 112.00 | | 737 112.00 | 737 112.00 |
BZ Other receivables | 17 176.00 | | 17 176.00 | 17 176.00 |
CF Cash and cash equivalents | 5 158.00 | | 5 158.00 | 5 158.00 |
CJ TOTAL (II) | 22 335.00 | | 22 335.00 | 22 335.00 |
CO Grand total (0 to V) | 768 165.00 | | 768 165.00 | 768 165.00 |
CU Other investments | 723 012.00 | | 723 012.00 | 723 012.00 |
CW Deferred expenses or loan issuance costs | 8 719.00 | | 8 719.00 | 8 719.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -14 366.00 | | | -14 366.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 984.00 | -14 366.00 | | 21 984.00 |
DK Regulated provisions | 1 753.00 | 351.00 | | 1 753.00 |
DL TOTAL (I) | 19 371.00 | -4 016.00 | | 19 371.00 |
DU Loans and Debts from Credit Institutions (3) | 625 159.00 | 682 590.00 | | 625 159.00 |
DV Miscellaneous Loans and Financial Debts (4) | 121 011.00 | 77 851.00 | | 121 011.00 |
DX Trade payables and related accounts | 1 320.00 | 5 968.00 | | 1 320.00 |
DY Tax and social security liabilities | 1 305.00 | | | 1 305.00 |
EC TOTAL (IV) | 748 795.00 | 766 408.00 | | 748 795.00 |
EE Grand total (I to V) | 768 165.00 | 762 393.00 | | 768 165.00 |
| |
| 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 | | | 3 803.00 | |
FX Taxes, duties, and similar payments | | | 123.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 516.00 | |
GF Total Operating Expenses (II) | | | 5 442.00 | |
GG - OPERATING RESULT (I - II) | | | -5 442.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 000.00 | |
GP Total financial income (V) | | | 40 000.00 | |
GR Interest and similar expenses | | | 14 280.00 | |
GU Total financial expenses (VI) | | | 14 280.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 25 720.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 277.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 402.00 | 351.00 | | 1 402.00 |
HH Total exceptional expenses (VIII) | 1 402.00 | 351.00 | | 1 402.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 402.00 | -351.00 | | -1 402.00 |
HK Income tax | -3 109.00 | | | -3 109.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 000.00 | 10 614.00 | | 40 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 016.00 | 24 980.00 | | 18 016.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 984.00 | -14 366.00 | | 21 984.00 |
| |
| 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 | 737 112.00 | | | 737 112.00 |
I3 DECREASES Total Financial Fixed Assets | | | 737 112.00 | |
I4 DECREASES Grand Total | | | 737 112.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 737 112.00 | | | 737 112.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 351.00 | 1 402.00 | | 351.00 |
7C Grand total | 351.00 | 1 402.00 | | 351.00 |
UJ - Exceptional | | 1 402.00 | | |
| |
| 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 | 43 160.00 | 43 160.00 | | 43 160.00 |
8B Suppliers and Related Accounts | 1 320.00 | 1 320.00 | | 1 320.00 |
8D Social Security and Other Social Organizations | 1 305.00 | 1 305.00 | | 1 305.00 |
UT Other financial assets | 14 100.00 | | 14 100.00 | 14 100.00 |
VH Loans with a maturity of more than one year at origin | 625 159.00 | 70 996.00 | 527 053.00 | 625 159.00 |
VI Group and Associates | 77 851.00 | 77 851.00 | | 77 851.00 |
VK Loans repaid during the year | 55 192.00 | | | 55 192.00 |
VM Income taxes | 17 176.00 | 17 176.00 | | 17 176.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 276.00 | 17 176.00 | 14 100.00 | 31 276.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 748 795.00 | 194 632.00 | 527 053.00 | 748 795.00 |
