| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 602.00 | 835.00 | 766.00 | 1 602.00 |
BD Other fixed assets | 204.00 | | 204.00 | 204.00 |
BH Other financial assets | 2 400.00 | | 2 400.00 | 2 400.00 |
BJ TOTAL (I) | 139 880.00 | 835.00 | 139 044.00 | 139 880.00 |
BZ Other receivables | 5 610.00 | | 5 610.00 | 5 610.00 |
CF Cash and cash equivalents | 5 508.00 | | 5 508.00 | 5 508.00 |
CJ TOTAL (II) | 11 118.00 | | 11 118.00 | 11 118.00 |
CO Grand total (0 to V) | 152 593.00 | 835.00 | 151 758.00 | 152 593.00 |
CU Other investments | 135 674.00 | | 135 674.00 | 135 674.00 |
CW Deferred expenses or loan issuance costs | 1 596.00 | | 1 596.00 | 1 596.00 |
| |
| 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 |
DG Other reserves | 10 346.00 | | | 10 346.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 596.00 | 10 846.00 | | 14 596.00 |
DK Regulated provisions | 2 865.00 | 1 731.00 | | 2 865.00 |
DL TOTAL (I) | 33 308.00 | 17 577.00 | | 33 308.00 |
DU Loans and Debts from Credit Institutions (3) | 87 510.00 | 104 401.00 | | 87 510.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 900.00 | 25 029.00 | | 28 900.00 |
DX Trade payables and related accounts | 2 040.00 | 1 800.00 | | 2 040.00 |
EC TOTAL (IV) | 118 450.00 | 131 229.00 | | 118 450.00 |
EE Grand total (I to V) | 151 758.00 | 148 806.00 | | 151 758.00 |
EG Accrued income and payables due within one year | 48 908.00 | 44 708.00 | | 48 908.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 3 609.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 672.00 | |
GF Total Operating Expenses (II) | | | 4 281.00 | |
GG - OPERATING RESULT (I - II) | | | -4 281.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 000.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 20 003.00 | |
GR Interest and similar expenses | | | 910.00 | |
GU Total financial expenses (VI) | | | 910.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 19 093.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 812.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 135.00 | 1 731.00 | | 1 135.00 |
HH Total exceptional expenses (VIII) | 1 135.00 | 1 731.00 | | 1 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 135.00 | -1 731.00 | | -1 135.00 |
HK Income tax | -919.00 | | | -919.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 003.00 | 22 463.00 | | 20 003.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 407.00 | 11 617.00 | | 5 407.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 596.00 | 10 846.00 | | 14 596.00 |
| |
| 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 | 139 880.00 | | | 139 880.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 602.00 | | | 1 602.00 |
I3 DECREASES Total Financial Fixed Assets | | | 138 278.00 | |
I4 DECREASES Grand Total | | | 139 880.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 602.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 138 278.00 | | | 138 278.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 515.00 | 320.00 | | 515.00 |
CY DEPRECIATION Start-up, development, or research expenses | 515.00 | 320.00 | | 515.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 731.00 | 1 135.00 | | 1 731.00 |
7C Grand total | 1 731.00 | 1 135.00 | | 1 731.00 |
UJ - Exceptional | | 1 135.00 | | |
| |
| 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 | 2 040.00 | 2 040.00 | | 2 040.00 |
UT Other financial assets | 2 400.00 | | 2 400.00 | 2 400.00 |
VH Loans with a maturity of more than one year at origin | 87 510.00 | 17 968.00 | 69 542.00 | 87 510.00 |
VI Group and Associates | 28 900.00 | 28 900.00 | | 28 900.00 |
VK Loans repaid during the year | 16 819.00 | | | 16 819.00 |
VM Income taxes | 5 610.00 | 5 610.00 | | 5 610.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 010.00 | 5 610.00 | 2 400.00 | 8 010.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 118 450.00 | 48 908.00 | 69 542.00 | 118 450.00 |
