| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 890 018.00 | | 2 890 018.00 | 2 890 018.00 |
CF Cash and cash equivalents | 201 250.00 | | 201 250.00 | 201 250.00 |
CJ TOTAL (II) | 201 250.00 | | 201 250.00 | 201 250.00 |
CO Grand total (0 to V) | 3 091 268.00 | | 3 091 268.00 | 3 091 268.00 |
CU Other investments | 2 890 018.00 | | 2 890 018.00 | 2 890 018.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | | | 150 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 849 657.00 | | | 849 657.00 |
DK Regulated provisions | 10 821.00 | | | 10 821.00 |
DL TOTAL (I) | 1 010 478.00 | | | 1 010 478.00 |
DU Loans and Debts from Credit Institutions (3) | 1 768 178.00 | | | 1 768 178.00 |
DV Miscellaneous Loans and Financial Debts (4) | 306 348.00 | | | 306 348.00 |
DX Trade payables and related accounts | 6 264.00 | | | 6 264.00 |
EC TOTAL (IV) | 2 080 790.00 | | | 2 080 790.00 |
EE Grand total (I to V) | 3 091 268.00 | | | 3 091 268.00 |
EG Accrued income and payables due within one year | 300 399.00 | | | 300 399.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 16 252.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 16 253.00 | |
GG - OPERATING RESULT (I - II) | | | -16 253.00 | |
GP Total financial income (V) | | | 908 320.00 | |
GU Total financial expenses (VI) | | | 31 589.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 876 731.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 860 478.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 10 821.00 | | | 10 821.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 821.00 | | | -10 821.00 |
HL TOTAL REVENUE (I + III + V + VII) | 908 320.00 | | | 908 320.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 662.00 | | | 58 662.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 849 657.00 | | | 849 657.00 |
| |
| 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 | | | 2 890 018.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 2 890 018.00 | |
I4 DECREASES Grand Total | | | 2 890 018.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 890 018.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 10 821.00 | | |
7C Grand total | | 10 821.00 | | |
UJ - Exceptional | | | 10 821.00 | |
| |
| 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 | 6 264.00 | 6 264.00 | | 6 264.00 |
8K Other liabilities (including liabilities related to repo transactions) | 306 348.00 | | | 306 348.00 |
VH Loans with a maturity of more than one year at origin | 1 768 178.00 | 294 135.00 | 1 176 718.00 | 1 768 178.00 |
VJ Loans taken out during the year | 2 055 000.00 | | | 2 055 000.00 |
VK Loans repaid during the year | 289 871.00 | | | 289 871.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 080 790.00 | 300 399.00 | 1 176 718.00 | 2 080 790.00 |
