| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 364.00 | 731.00 | 2 633.00 | 3 364.00 |
BB Receivables related to investments | 2 599.00 | | 2 599.00 | 2 599.00 |
BJ TOTAL (I) | 780 956.00 | 731.00 | 780 225.00 | 780 956.00 |
BZ Other receivables | 24 314.00 | | 24 314.00 | 24 314.00 |
CF Cash and cash equivalents | 118 576.00 | | 118 576.00 | 118 576.00 |
CJ TOTAL (II) | 142 890.00 | | 142 890.00 | 142 890.00 |
CO Grand total (0 to V) | 923 846.00 | 731.00 | 923 115.00 | 923 846.00 |
CU Other investments | 774 993.00 | | 774 993.00 | 774 993.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 155 300.00 | 155 300.00 | | 155 300.00 |
DH Retained earnings | -1 258.00 | | | -1 258.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 197 039.00 | -1 258.00 | | 197 039.00 |
DK Regulated provisions | 520.00 | | | 520.00 |
DL TOTAL (I) | 351 601.00 | 154 042.00 | | 351 601.00 |
DU Loans and Debts from Credit Institutions (3) | 532 958.00 | | | 532 958.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 000.00 | 6 000.00 | | 14 000.00 |
DX Trade payables and related accounts | 1 920.00 | 7 163.00 | | 1 920.00 |
DY Tax and social security liabilities | 22 636.00 | | | 22 636.00 |
EA Other liabilities | | 619 693.00 | | |
EC TOTAL (IV) | 571 514.00 | 632 856.00 | | 571 514.00 |
EE Grand total (I to V) | 923 115.00 | 786 898.00 | | 923 115.00 |
EG Accrued income and payables due within one year | 126 103.00 | 632 856.00 | | 126 103.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 172.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 673.00 | |
GF Total Operating Expenses (II) | | | 4 845.00 | |
GG - OPERATING RESULT (I - II) | | | -4 845.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 203 386.00 | |
GP Total financial income (V) | | | 203 386.00 | |
GR Interest and similar expenses | | | 2 660.00 | |
GU Total financial expenses (VI) | | | 2 660.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 200 726.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 195 881.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 520.00 | | | 520.00 |
HH Total exceptional expenses (VIII) | 520.00 | | | 520.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -520.00 | | | -520.00 |
HK Income tax | -1 678.00 | | | -1 678.00 |
HL TOTAL REVENUE (I + III + V + VII) | 203 386.00 | | | 203 386.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 347.00 | 1 258.00 | | 6 347.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 197 039.00 | -1 258.00 | | 197 039.00 |
| |
| 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 | 780 956.00 | | | 780 956.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 364.00 | | | 3 364.00 |
I3 DECREASES Total Financial Fixed Assets | | | 777 592.00 | |
I4 DECREASES Grand Total | | | 780 956.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 364.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 777 592.00 | | | 777 592.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 58.00 | 673.00 | | 58.00 |
CY DEPRECIATION Start-up, development, or research expenses | 58.00 | 673.00 | | 58.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 520.00 | | |
7C Grand total | | 520.00 | | |
UJ - Exceptional | | 520.00 | | |
| |
| 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 |
8D Social Security and Other Social Organizations | 22 636.00 | 22 636.00 | | 22 636.00 |
UL Receivables related to investments | 2 599.00 | | 2 599.00 | 2 599.00 |
VH Loans with a maturity of more than one year at origin | 532 958.00 | 87 547.00 | 355 295.00 | 532 958.00 |
VI Group and Associates | 14 000.00 | 14 000.00 | | 14 000.00 |
VJ Loans taken out during the year | 620 000.00 | | | 620 000.00 |
VK Loans repaid during the year | 87 042.00 | | | 87 042.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 24 314.00 | 24 314.00 | | 24 314.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 913.00 | 24 314.00 | 2 599.00 | 26 913.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 571 514.00 | 126 103.00 | 355 295.00 | 571 514.00 |
