| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 222 290.00 | | 222 290.00 | 222 290.00 |
BZ Other receivables | 14 495.00 | | 14 495.00 | 14 495.00 |
CF Cash and cash equivalents | 172.00 | | 172.00 | 172.00 |
CJ TOTAL (II) | 14 667.00 | | 14 667.00 | 14 667.00 |
CO Grand total (0 to V) | 236 957.00 | | 236 957.00 | 236 957.00 |
CU Other investments | 222 290.00 | | 222 290.00 | 222 290.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -1 425.00 | | | -1 425.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 404.00 | | | 37 404.00 |
DK Regulated provisions | 3 147.00 | | | 3 147.00 |
DL TOTAL (I) | 40 127.00 | | | 40 127.00 |
DU Loans and Debts from Credit Institutions (3) | 169 108.00 | | | 169 108.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 582.00 | | | 26 582.00 |
DX Trade payables and related accounts | 1 140.00 | | | 1 140.00 |
EC TOTAL (IV) | 196 830.00 | | | 196 830.00 |
EE Grand total (I to V) | 236 957.00 | | | 236 957.00 |
EG Accrued income and payables due within one year | 49 339.00 | | | 49 339.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 069.00 | |
GF Total Operating Expenses (II) | | | 3 069.00 | |
GG - OPERATING RESULT (I - II) | | | -3 069.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 48 250.00 | |
GP Total financial income (V) | | | 48 250.00 | |
GR Interest and similar expenses | | | 8 349.00 | |
GU Total financial expenses (VI) | | | 8 349.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 39 902.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 833.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 258.00 | | | 1 258.00 |
HH Total exceptional expenses (VIII) | 1 258.00 | | | 1 258.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 258.00 | | | -1 258.00 |
HK Income tax | -1 829.00 | | | -1 829.00 |
HL TOTAL REVENUE (I + III + V + VII) | 48 250.00 | | | 48 250.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 847.00 | | | 10 847.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 404.00 | | | 37 404.00 |
| |
| 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 | 222 290.00 | | | 222 290.00 |
I3 DECREASES Total Financial Fixed Assets | | | 222 290.00 | |
I4 DECREASES Grand Total | | | 222 290.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 222 290.00 | | | 222 290.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 889.00 | 1 258.00 | | 1 889.00 |
7C Grand total | 1 889.00 | 1 258.00 | | 1 889.00 |
UJ - Exceptional | | 1 258.00 | | |
| |
| 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 | 12 689.00 | 12 689.00 | | 12 689.00 |
8B Suppliers and Related Accounts | 1 140.00 | 1 140.00 | | 1 140.00 |
VH Loans with a maturity of more than one year at origin | 169 108.00 | 21 616.00 | 89 330.00 | 169 108.00 |
VI Group and Associates | 13 893.00 | 13 893.00 | | 13 893.00 |
VK Loans repaid during the year | 21 337.00 | | | 21 337.00 |
VM Income taxes | 14 495.00 | 14 495.00 | | 14 495.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 495.00 | 14 495.00 | | 14 495.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 196 830.00 | 49 339.00 | 89 330.00 | 196 830.00 |
