| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 690.00 | 1 690.00 | | 1 690.00 |
BH Other financial assets | 18 965.00 | | 18 965.00 | 18 965.00 |
BJ TOTAL (I) | 760 855.00 | 1 690.00 | 759 165.00 | 760 855.00 |
BZ Other receivables | 281 184.00 | | 281 184.00 | 281 184.00 |
CF Cash and cash equivalents | 8 368.00 | | 8 368.00 | 8 368.00 |
CJ TOTAL (II) | 289 551.00 | | 289 551.00 | 289 551.00 |
CO Grand total (0 to V) | 1 050 406.00 | 1 690.00 | 1 048 716.00 | 1 050 406.00 |
CP Shares due in less than one year | 6.00 | | | 6.00 |
CU Other investments | 740 200.00 | | 740 200.00 | 740 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 106 541.00 | 107 541.00 | | 106 541.00 |
DH Retained earnings | -21 713.00 | | | -21 713.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 108 974.00 | -21 713.00 | | 108 974.00 |
DK Regulated provisions | 11 520.00 | 7 680.00 | | 11 520.00 |
DL TOTAL (I) | 216 322.00 | 103 508.00 | | 216 322.00 |
DU Loans and Debts from Credit Institutions (3) | 438 597.00 | 546 077.00 | | 438 597.00 |
DV Miscellaneous Loans and Financial Debts (4) | 387 199.00 | 398 797.00 | | 387 199.00 |
DX Trade payables and related accounts | 6 448.00 | 5 188.00 | | 6 448.00 |
DY Tax and social security liabilities | 151.00 | 131.00 | | 151.00 |
EC TOTAL (IV) | 832 395.00 | 950 192.00 | | 832 395.00 |
EE Grand total (I to V) | 1 048 716.00 | 1 053 700.00 | | 1 048 716.00 |
EG Accrued income and payables due within one year | 502 354.00 | 511 879.00 | | 502 354.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 8 341.00 | |
FX Taxes, duties, and similar payments | | | 194.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 563.00 | |
GF Total Operating Expenses (II) | | | 9 098.00 | |
GG - OPERATING RESULT (I - II) | | | -9 098.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 128 000.00 | |
GL Other interest and similar income | | | 3 279.00 | |
GP Total financial income (V) | | | 131 279.00 | |
GR Interest and similar expenses | | | 9 367.00 | |
GU Total financial expenses (VI) | | | 9 367.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 121 912.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 112 814.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 90 000.00 | | |
HD Total exceptional income (VII) | | 90 000.00 | | |
HF Exceptional expenses on capital transactions | | 90 000.00 | | |
HG Exceptional depreciation and provisions | 3 840.00 | 3 840.00 | | 3 840.00 |
HH Total exceptional expenses (VIII) | 3 840.00 | 93 840.00 | | 3 840.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 840.00 | -3 840.00 | | -3 840.00 |
HL TOTAL REVENUE (I + III + V + VII) | 131 279.00 | 93 620.00 | | 131 279.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 305.00 | 115 333.00 | | 22 305.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 108 974.00 | -21 713.00 | | 108 974.00 |
| |
| 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 | 760 855.00 | | | 760 855.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 690.00 | | | 1 690.00 |
I4 DECREASES Grand Total | | | 760 855.00 | |
IO DECREASES Total including other intangible assets | | | 1 690.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 759 165.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 759 165.00 | | | 759 165.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 127.00 | 563.00 | | 1 127.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 127.00 | 563.00 | | 1 127.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 7 680.00 | 3 840.00 | | 7 680.00 |
7C Grand total | 7 680.00 | 3 840.00 | | 7 680.00 |
UJ - Exceptional | | 3 840.00 | | |
| |
| 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 | 6 448.00 | 6 448.00 | | 6 448.00 |
UT Other financial assets | 18 965.00 | | 18 965.00 | 18 965.00 |
VC Group and associates | 246 184.00 | 246 184.00 | | 246 184.00 |
VG Loans with a maturity of up to one year at origin | 284.00 | 284.00 | | 284.00 |
VH Loans with a maturity of more than one year at origin | 438 313.00 | 108 272.00 | 330 041.00 | 438 313.00 |
VI Group and Associates | 387 199.00 | 387 199.00 | | 387 199.00 |
VK Loans repaid during the year | 107 413.00 | | | 107 413.00 |
VQ Other Taxes, Duties, and Similar Debts | 151.00 | 151.00 | | 151.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 35 000.00 | 35 000.00 | | 35 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 300 149.00 | 281 184.00 | 18 965.00 | 300 149.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 832 395.00 | 502 354.00 | 330 041.00 | 832 395.00 |
