| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 4 187.00 | 3 606.00 | 580.00 | 4 187.00 |
BB Receivables related to investments | 4 545.00 | | 4 545.00 | 4 545.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 1 282 302.00 | 3 606.00 | 1 278 696.00 | 1 282 302.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 10 117.00 | | 10 117.00 | 10 117.00 |
CJ TOTAL (II) | 10 117.00 | | 10 117.00 | 10 117.00 |
CO Grand total (0 to V) | 1 292 418.00 | 3 606.00 | 1 288 812.00 | 1 292 418.00 |
CU Other investments | 1 273 555.00 | | 1 273 555.00 | 1 273 555.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 825 018.00 | 825 018.00 | | 825 018.00 |
DD Legal reserve (1) | 69 000.00 | 35 000.00 | | 69 000.00 |
DG Other reserves | 23 057.00 | 22 549.00 | | 23 057.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 187.00 | 34 508.00 | | 35 187.00 |
DK Regulated provisions | 14 435.00 | 11 089.00 | | 14 435.00 |
DL TOTAL (I) | 966 697.00 | 928 164.00 | | 966 697.00 |
DU Loans and Debts from Credit Institutions (3) | 320 619.00 | 358 191.00 | | 320 619.00 |
DV Miscellaneous Loans and Financial Debts (4) | 500.00 | 500.00 | | 500.00 |
DX Trade payables and related accounts | 996.00 | 984.00 | | 996.00 |
EA Other liabilities | | 1 489.00 | | |
EC TOTAL (IV) | 322 115.00 | 361 164.00 | | 322 115.00 |
EE Grand total (I to V) | 1 288 812.00 | 1 289 328.00 | | 1 288 812.00 |
EG Accrued income and payables due within one year | 322 115.00 | 361 164.00 | | 322 115.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 410.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 837.00 | |
GF Total Operating Expenses (II) | | | 3 247.00 | |
GG - OPERATING RESULT (I - II) | | | -3 247.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 51 780.00 | |
GP Total financial income (V) | | | 51 780.00 | |
GR Interest and similar expenses | | | 10 001.00 | |
GU Total financial expenses (VI) | | | 10 001.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 41 780.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 532.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 346.00 | 3 346.00 | | 3 346.00 |
HH Total exceptional expenses (VIII) | 3 346.00 | 3 346.00 | | 3 346.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 346.00 | -3 346.00 | | -3 346.00 |
HL TOTAL REVENUE (I + III + V + VII) | 51 780.00 | 51 795.00 | | 51 780.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 594.00 | 17 287.00 | | 16 594.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 187.00 | 34 508.00 | | 35 187.00 |
| |
| 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 | 1 283 787.00 | | | 1 283 787.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 4 187.00 | | | 4 187.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 485.00 | 1 278 115.00 | |
I4 DECREASES Grand Total | | 1 485.00 | 1 282 302.00 | |
IN DECREASES Start-up, development, or research expenses | | | 4 187.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 279 600.00 | | | 1 279 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 769.00 | 837.00 | | 2 769.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 769.00 | 837.00 | | 2 769.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 11 089.00 | 3 346.00 | | 11 089.00 |
7C Grand total | 11 089.00 | 3 346.00 | | 11 089.00 |
UJ - Exceptional | | 3 346.00 | | |
| |
| 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 | 996.00 | 996.00 | | 996.00 |
UL Receivables related to investments | 4 545.00 | 4 545.00 | | 4 545.00 |
VG Loans with a maturity of up to one year at origin | 320 619.00 | 320 619.00 | | 320 619.00 |
VI Group and Associates | 500.00 | 500.00 | | 500.00 |
VK Loans repaid during the year | 37 571.00 | | | 37 571.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 545.00 | 4 545.00 | | 4 545.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 322 115.00 | 322 115.00 | | 322 115.00 |
