| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 614.00 | | 1 614.00 | 1 614.00 |
BJ TOTAL (I) | 205 481.00 | | 205 481.00 | 205 481.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 5 660.00 | | 5 660.00 | 5 660.00 |
CH Prepaid expenses | 2 277.00 | | 2 277.00 | 2 277.00 |
CJ TOTAL (II) | 7 937.00 | | 7 937.00 | 7 937.00 |
CO Grand total (0 to V) | 213 418.00 | | 213 418.00 | 213 418.00 |
CU Other investments | 203 867.00 | | 203 867.00 | 203 867.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 98 100.00 | 98 100.00 | | 98 100.00 |
DH Retained earnings | -5 266.00 | | | -5 266.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 876.00 | -5 266.00 | | 17 876.00 |
DK Regulated provisions | 975.00 | 205.00 | | 975.00 |
DL TOTAL (I) | 111 685.00 | 93 039.00 | | 111 685.00 |
DU Loans and Debts from Credit Institutions (3) | 93 364.00 | 108 212.00 | | 93 364.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 860.00 | 1 860.00 | | 1 860.00 |
DX Trade payables and related accounts | 1 368.00 | 1 080.00 | | 1 368.00 |
EA Other liabilities | 5 141.00 | 4 711.00 | | 5 141.00 |
EC TOTAL (IV) | 101 733.00 | 115 863.00 | | 101 733.00 |
EE Grand total (I to V) | 213 418.00 | 208 902.00 | | 213 418.00 |
EG Accrued income and payables due within one year | 24 895.00 | 115 863.00 | | 24 895.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 483.00 | |
GF Total Operating Expenses (II) | | | 1 483.00 | |
GG - OPERATING RESULT (I - II) | | | -1 483.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 22 770.00 | |
GP Total financial income (V) | | | 22 770.00 | |
GR Interest and similar expenses | | | 2 642.00 | |
GU Total financial expenses (VI) | | | 2 642.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 128.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 645.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 770.00 | 205.00 | | 770.00 |
HH Total exceptional expenses (VIII) | 770.00 | 205.00 | | 770.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -770.00 | -205.00 | | -770.00 |
HL TOTAL REVENUE (I + III + V + VII) | 22 770.00 | | | 22 770.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 895.00 | 5 266.00 | | 4 895.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 876.00 | -5 266.00 | | 17 876.00 |
| |
| 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 | 205 481.00 | | | 205 481.00 |
I3 DECREASES Total Financial Fixed Assets | | | 205 481.00 | |
I4 DECREASES Grand Total | | | 205 481.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 205 481.00 | | | 205 481.00 |
| |
| 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 | 1 368.00 | 1 368.00 | | 1 368.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 141.00 | 5 141.00 | | 5 141.00 |
UT Other financial assets | 1 614.00 | 1 614.00 | | 1 614.00 |
VG Loans with a maturity of up to one year at origin | 413.00 | 413.00 | | 413.00 |
VH Loans with a maturity of more than one year at origin | 92 951.00 | 16 113.00 | 61 954.00 | 92 951.00 |
VI Group and Associates | 1 860.00 | 1 860.00 | | 1 860.00 |
VK Loans repaid during the year | 14 649.00 | | | 14 649.00 |
VS Prepaid expenses | 2 277.00 | 2 277.00 | | 2 277.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 891.00 | 3 891.00 | | 3 891.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 101 733.00 | 24 895.00 | 61 954.00 | 101 733.00 |
