| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 10 000.00 | | 10 000.00 | 10 000.00 |
BJ TOTAL (I) | 152 032.00 | | 152 032.00 | 152 032.00 |
CF Cash and cash equivalents | 12 729.00 | | 12 729.00 | 12 729.00 |
CJ TOTAL (II) | 12 729.00 | | 12 729.00 | 12 729.00 |
CO Grand total (0 to V) | 164 762.00 | | 164 762.00 | 164 762.00 |
CU Other investments | 142 032.00 | | 142 032.00 | 142 032.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 120.00 | | | 4 120.00 |
DK Regulated provisions | 1 193.00 | | | 1 193.00 |
DL TOTAL (I) | 15 314.00 | | | 15 314.00 |
DU Loans and Debts from Credit Institutions (3) | 132 188.00 | | | 132 188.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 060.00 | | | 16 060.00 |
DX Trade payables and related accounts | 1 200.00 | | | 1 200.00 |
EC TOTAL (IV) | 149 448.00 | | | 149 448.00 |
EE Grand total (I to V) | 164 762.00 | | | 164 762.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 767.00 | |
GF Total Operating Expenses (II) | | | 3 767.00 | |
GG - OPERATING RESULT (I - II) | | | -3 767.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 000.00 | |
GP Total financial income (V) | | | 10 000.00 | |
GR Interest and similar expenses | | | 918.00 | |
GU Total financial expenses (VI) | | | 918.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 081.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 314.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 193.00 | | | 1 193.00 |
HH Total exceptional expenses (VIII) | 1 193.00 | | | 1 193.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 193.00 | | | -1 193.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 000.00 | | | 10 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 879.00 | | | 5 879.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 120.00 | | | 4 120.00 |
| |
| 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 | | | 152 033.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 152 033.00 | |
I4 DECREASES Grand Total | | | 152 033.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 152 033.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 1 193.00 | | |
7C Grand total | | 1 193.00 | | |
UJ - Exceptional | | 1 193.00 | | |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
UL Receivables related to investments | 10 000.00 | | 10 000.00 | 10 000.00 |
VG Loans with a maturity of up to one year at origin | 70.00 | 70.00 | | 70.00 |
VH Loans with a maturity of more than one year at origin | 132 118.00 | 21 748.00 | 73 580.00 | 132 118.00 |
VI Group and Associates | 16 060.00 | 16 060.00 | | 16 060.00 |
VJ Loans taken out during the year | 131 200.00 | | | 131 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 000.00 | | 10 000.00 | 10 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 149 448.00 | 39 078.00 | 73 580.00 | 149 448.00 |
