| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 21 298.00 | | 21 298.00 | 21 298.00 |
BJ TOTAL (I) | 446 798.00 | | 446 798.00 | 446 798.00 |
BZ Other receivables | 12 640.00 | | 12 640.00 | 12 640.00 |
CF Cash and cash equivalents | 9 253.00 | | 9 253.00 | 9 253.00 |
CH Prepaid expenses | 360.00 | | 360.00 | 360.00 |
CJ TOTAL (II) | 22 253.00 | | 22 253.00 | 22 253.00 |
CO Grand total (0 to V) | 469 050.00 | | 469 050.00 | 469 050.00 |
CU Other investments | 425 500.00 | | 425 500.00 | 425 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 83 323.00 | 63 481.00 | | 83 323.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 359.00 | 19 842.00 | | 23 359.00 |
DK Regulated provisions | 13 811.00 | 10 543.00 | | 13 811.00 |
DL TOTAL (I) | 125 993.00 | 99 366.00 | | 125 993.00 |
DU Loans and Debts from Credit Institutions (3) | 305 972.00 | 90 101.00 | | 305 972.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 442.00 | 41 940.00 | | 30 442.00 |
DX Trade payables and related accounts | 6 446.00 | 5 993.00 | | 6 446.00 |
DY Tax and social security liabilities | 197.00 | 252.00 | | 197.00 |
EC TOTAL (IV) | 343 057.00 | 138 284.00 | | 343 057.00 |
EE Grand total (I to V) | 469 050.00 | 237 650.00 | | 469 050.00 |
EI Including equity loans | 30 442.00 | | | 30 442.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 7 177.00 | |
FX Taxes, duties, and similar payments | | | 339.00 | |
GF Total Operating Expenses (II) | | | 7 516.00 | |
GG - OPERATING RESULT (I - II) | | | -7 516.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 36 015.00 | |
GL Other interest and similar income | | | 560.00 | |
GP Total financial income (V) | | | 36 575.00 | |
GR Interest and similar expenses | | | 5 152.00 | |
GU Total financial expenses (VI) | | | 5 152.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 31 422.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 907.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 500.00 | | | 1 500.00 |
HG Exceptional depreciation and provisions | 3 268.00 | 385.00 | | 3 268.00 |
HH Total exceptional expenses (VIII) | 4 768.00 | 385.00 | | 4 768.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 768.00 | -385.00 | | -4 768.00 |
HK Income tax | -4 221.00 | | | -4 221.00 |
HL TOTAL REVENUE (I + III + V + VII) | 36 575.00 | 30 569.00 | | 36 575.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 215.00 | 10 726.00 | | 13 215.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 359.00 | 19 842.00 | | 23 359.00 |
| |
| 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 | 220 871.00 | | 234 346.00 | 220 871.00 |
I3 DECREASES Total Financial Fixed Assets | | | 455 217.00 | |
I4 DECREASES Grand Total | | | 455 217.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 220 871.00 | | 234 346.00 | 220 871.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 10 543.00 | 3 268.00 | | 10 543.00 |
7C Grand total | 10 543.00 | 3 268.00 | | 10 543.00 |
UJ - Exceptional | | 3 268.00 | | |
| |
| 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 | 6 446.00 | 6 446.00 | | 6 446.00 |
UL Receivables related to investments | 21 298.00 | 21 298.00 | | 21 298.00 |
VG Loans with a maturity of up to one year at origin | 3 356.00 | 3 356.00 | | 3 356.00 |
VH Loans with a maturity of more than one year at origin | 302 616.00 | 71 852.00 | 157 567.00 | 302 616.00 |
VI Group and Associates | 30 442.00 | 30 442.00 | | 30 442.00 |
VJ Loans taken out during the year | 250 000.00 | | | 250 000.00 |
VK Loans repaid during the year | 36 037.00 | | | 36 037.00 |
VM Income taxes | 12 640.00 | 12 640.00 | | 12 640.00 |
VQ Other Taxes, Duties, and Similar Debts | 197.00 | 197.00 | | 197.00 |
VS Prepaid expenses | 360.00 | 360.00 | | 360.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 298.00 | 34 298.00 | | 34 298.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 343 057.00 | 112 294.00 | 157 567.00 | 343 057.00 |
