| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 159 210.00 | | 159 210.00 | 159 210.00 |
BZ Other receivables | 6 565.00 | | 6 565.00 | 6 565.00 |
CF Cash and cash equivalents | 17 191.00 | | 17 191.00 | 17 191.00 |
CJ TOTAL (II) | 23 756.00 | | 23 756.00 | 23 756.00 |
CO Grand total (0 to V) | 182 966.00 | | 182 966.00 | 182 966.00 |
CU Other investments | 159 210.00 | | 159 210.00 | 159 210.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DD Legal reserve (1) | 649.00 | | | 649.00 |
DG Other reserves | 6 167.00 | | | 6 167.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 784.00 | | | 3 784.00 |
DK Regulated provisions | 5 526.00 | | | 5 526.00 |
DL TOTAL (I) | 66 127.00 | | | 66 127.00 |
DU Loans and Debts from Credit Institutions (3) | 45 626.00 | | | 45 626.00 |
DV Miscellaneous Loans and Financial Debts (4) | 69 939.00 | | | 69 939.00 |
DX Trade payables and related accounts | 1 273.00 | | | 1 273.00 |
EC TOTAL (IV) | 116 838.00 | | | 116 838.00 |
EE Grand total (I to V) | 182 966.00 | | | 182 966.00 |
EG Accrued income and payables due within one year | 80 400.00 | | | 80 400.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FO Operating subsidies | | | 10 000.00 | |
FR Total operating income (I) | | | 10 000.00 | |
FW Other purchases and external expenses | | | 1 514.00 | |
GF Total Operating Expenses (II) | | | 1 514.00 | |
GG - OPERATING RESULT (I - II) | | | 8 485.00 | |
GR Interest and similar expenses | | | 1 044.00 | |
GU Total financial expenses (VI) | | | 1 044.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 044.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 440.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 842.00 | | | 1 842.00 |
HH Total exceptional expenses (VIII) | 1 842.00 | | | 1 842.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 842.00 | | | -1 842.00 |
HK Income tax | 1 814.00 | | | 1 814.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 000.00 | | | 10 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 215.00 | | | 6 215.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 784.00 | | | 3 784.00 |
| |
| 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 | 164 520.00 | | | 164 520.00 |
I3 DECREASES Total Financial Fixed Assets | | 5 310.00 | 159 210.00 | |
I4 DECREASES Grand Total | | 5 310.00 | 159 210.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 164 520.00 | | | 164 520.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 684.00 | 1 842.00 | | 3 684.00 |
7C Grand total | 3 684.00 | 1 842.00 | | 3 684.00 |
UJ - Exceptional | | 1 842.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 12 917.00 | 12 917.00 | | 12 917.00 |
8B Suppliers and Related Accounts | 1 273.00 | 1 273.00 | | 1 273.00 |
8K Other liabilities (including liabilities related to repo transactions) | 57 023.00 | 57 023.00 | | 57 023.00 |
VH Loans with a maturity of more than one year at origin | 45 626.00 | 9 188.00 | 36 438.00 | 45 626.00 |
VK Loans repaid during the year | 14 030.00 | | | 14 030.00 |
VP Miscellaneous | 6 565.00 | 6 565.00 | | 6 565.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 565.00 | 6 565.00 | | 6 565.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 116 839.00 | 80 400.00 | 36 438.00 | 116 839.00 |
