| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 359 910.00 | | 359 910.00 | 359 910.00 |
BZ Other receivables | 1 272.00 | | 1 272.00 | 1 272.00 |
CF Cash and cash equivalents | 11 297.00 | | 11 297.00 | 11 297.00 |
CJ TOTAL (II) | 12 569.00 | | 12 569.00 | 12 569.00 |
CO Grand total (0 to V) | 372 479.00 | | 372 479.00 | 372 479.00 |
CU Other investments | 359 910.00 | | 359 910.00 | 359 910.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | 45 893.00 | | | 45 893.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 51 477.00 | 48 113.00 | | 51 477.00 |
DK Regulated provisions | 3 623.00 | 1 641.00 | | 3 623.00 |
DL TOTAL (I) | 111 993.00 | 59 754.00 | | 111 993.00 |
DU Loans and Debts from Credit Institutions (3) | 255 315.00 | 304 405.00 | | 255 315.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 252.00 | 3 244.00 | | 3 252.00 |
DX Trade payables and related accounts | 1 920.00 | 1 440.00 | | 1 920.00 |
EC TOTAL (IV) | 260 486.00 | 309 088.00 | | 260 486.00 |
EE Grand total (I to V) | 372 479.00 | 368 842.00 | | 372 479.00 |
EG Accrued income and payables due within one year | 203.00 | 253 086.00 | | 203.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 795.00 | |
FX Taxes, duties, and similar payments | | | 158.00 | |
GF Total Operating Expenses (II) | | | 1 954.00 | |
GG - OPERATING RESULT (I - II) | | | -1 954.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 000.00 | |
GP Total financial income (V) | | | 60 000.00 | |
GR Interest and similar expenses | | | 4 422.00 | |
GU Total financial expenses (VI) | | | 4 422.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 55 578.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 624.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 165.00 | | | 165.00 |
HG Exceptional depreciation and provisions | 1 982.00 | 1 641.00 | | 1 982.00 |
HH Total exceptional expenses (VIII) | 2 147.00 | 1 641.00 | | 2 147.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 147.00 | -1 641.00 | | -2 147.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 000.00 | 60 000.00 | | 60 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 522.00 | 11 888.00 | | 8 522.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 51 477.00 | 48 113.00 | | 51 477.00 |
| |
| 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 | 359 910.00 | | | 359 910.00 |
I3 DECREASES Total Financial Fixed Assets | | | 359 910.00 | |
I4 DECREASES Grand Total | | | 359 910.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 359 910.00 | | | 359 910.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 641.00 | 1 982.00 | | 1 641.00 |
7C Grand total | 1 641.00 | 1 982.00 | | 1 641.00 |
UJ - Exceptional | | 1 982.00 | | |
| |
| 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 | 1 920.00 | 1 920.00 | | 1 920.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 252.00 | 3 252.00 | | 3 252.00 |
VH Loans with a maturity of more than one year at origin | 255 315.00 | 51 596.00 | 203 718.00 | 255 315.00 |
VK Loans repaid during the year | 48 758.00 | | | 48 758.00 |
VP Miscellaneous | 1 272.00 | 1 272.00 | | 1 272.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 272.00 | 1 272.00 | | 1 272.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 260 486.00 | 56 768.00 | 203 718.00 | 260 486.00 |
