| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 12 012.00 | | 12 012.00 | 12 012.00 |
BJ TOTAL (I) | 1 092 460.00 | | 1 092 460.00 | 1 092 460.00 |
BZ Other receivables | 235 726.00 | | 235 726.00 | 235 726.00 |
CF Cash and cash equivalents | 4 952.00 | | 4 952.00 | 4 952.00 |
CJ TOTAL (II) | 240 678.00 | | 240 678.00 | 240 678.00 |
CO Grand total (0 to V) | 1 343 505.00 | | 1 343 505.00 | 1 343 505.00 |
CS Evaluated investments - equity method | 1 080 448.00 | | 1 080 448.00 | 1 080 448.00 |
CW Deferred expenses or loan issuance costs | 10 367.00 | | 10 367.00 | 10 367.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 317 336.00 | 167 202.00 | | 317 336.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 135 942.00 | 150 133.00 | | 135 942.00 |
DK Regulated provisions | 4 419.00 | 2 326.00 | | 4 419.00 |
DL TOTAL (I) | 512 697.00 | 374 661.00 | | 512 697.00 |
DU Loans and Debts from Credit Institutions (3) | 557 471.00 | 664 787.00 | | 557 471.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 976.00 | 1 860.00 | | 100 976.00 |
DX Trade payables and related accounts | 2 700.00 | 2 820.00 | | 2 700.00 |
DY Tax and social security liabilities | 69 693.00 | 9 546.00 | | 69 693.00 |
EA Other liabilities | 99 967.00 | 99 918.00 | | 99 967.00 |
EC TOTAL (IV) | 830 807.00 | 778 931.00 | | 830 807.00 |
EE Grand total (I to V) | 1 343 505.00 | 1 153 592.00 | | 1 343 505.00 |
EG Accrued income and payables due within one year | 282 949.00 | 122 463.00 | | 282 949.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 155.00 | |
FX Taxes, duties, and similar payments | | | 153.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 592.00 | |
GF Total Operating Expenses (II) | | | 10 900.00 | |
GG - OPERATING RESULT (I - II) | | | -10 899.00 | |
GP Total financial income (V) | | | 150 000.00 | |
GU Total financial expenses (VI) | | | 7 344.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 142 656.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 131 757.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 2 094.00 | 2 094.00 | | 2 094.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 094.00 | -2 094.00 | | -2 094.00 |
HK Income tax | -6 279.00 | -6 608.00 | | -6 279.00 |
HL TOTAL REVENUE (I + III + V + VII) | 150 000.00 | 165 000.00 | | 150 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 058.00 | 14 867.00 | | 14 058.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 135 942.00 | 150 133.00 | | 135 942.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 326.00 | 2 094.00 | | 2 326.00 |
7C Grand total | 2 326.00 | 2 094.00 | | 2 326.00 |
UJ - Exceptional | | 2 094.00 | | |
| |
| 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 | 2 700.00 | 2 700.00 | | 2 700.00 |
8K Other liabilities (including liabilities related to repo transactions) | 200 943.00 | 100 976.00 | | 200 943.00 |
VH Loans with a maturity of more than one year at origin | 557 471.00 | 109 580.00 | 447 891.00 | 557 471.00 |
VK Loans repaid during the year | 107 364.00 | | | 107 364.00 |
VP Miscellaneous | 235 726.00 | 235 726.00 | | 235 726.00 |
VQ Other Taxes, Duties, and Similar Debts | 69 693.00 | 69 693.00 | | 69 693.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 235 726.00 | 235 726.00 | | 235 726.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 830 807.00 | 282 949.00 | 447 891.00 | 830 807.00 |
