| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 342.00 | 2 342.00 | | 2 342.00 |
BJ TOTAL (I) | 2 890 593.00 | 502 342.00 | 2 388 251.00 | 2 890 593.00 |
BX Customers and related accounts | 38 653.00 | | 38 653.00 | 38 653.00 |
BZ Other receivables | 243 980.00 | | 243 980.00 | 243 980.00 |
CF Cash and cash equivalents | 6 212.00 | | 6 212.00 | 6 212.00 |
CH Prepaid expenses | 332.00 | | 332.00 | 332.00 |
CJ TOTAL (II) | 289 178.00 | | 289 178.00 | 289 178.00 |
CO Grand total (0 to V) | 3 179 772.00 | 502 342.00 | 2 677 430.00 | 3 179 772.00 |
CU Other investments | 2 888 251.00 | 500 000.00 | 2 388 251.00 | 2 888 251.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DD Legal reserve (1) | 2 000.00 | | | 2 000.00 |
DG Other reserves | 1 402 673.00 | | | 1 402 673.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 110 070.00 | | | 110 070.00 |
DK Regulated provisions | 31 104.00 | | | 31 104.00 |
DL TOTAL (I) | 1 547 848.00 | | | 1 547 848.00 |
DU Loans and Debts from Credit Institutions (3) | 770 891.00 | | | 770 891.00 |
DV Miscellaneous Loans and Financial Debts (4) | 345 584.00 | | | 345 584.00 |
DX Trade payables and related accounts | 3 105.00 | | | 3 105.00 |
DZ Fixed asset liabilities and related accounts | 10 000.00 | | | 10 000.00 |
EC TOTAL (IV) | 1 129 581.00 | | | 1 129 581.00 |
EE Grand total (I to V) | 2 677 430.00 | | | 2 677 430.00 |
EG Accrued income and payables due within one year | 539 584.00 | | | 539 584.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 19 953.00 | |
FR Total operating income (I) | | | 19 953.00 | |
FW Other purchases and external expenses | | | 25 050.00 | |
GF Total Operating Expenses (II) | | | 25 050.00 | |
GG - OPERATING RESULT (I - II) | | | -5 097.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 133 000.00 | |
GP Total financial income (V) | | | 133 000.00 | |
GR Interest and similar expenses | | | 20 066.00 | |
GU Total financial expenses (VI) | | | 20 066.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 112 933.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 107 835.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 19 953.00 | | | 19 953.00 |
HG Exceptional depreciation and provisions | 6 165.00 | | | 6 165.00 |
HH Total exceptional expenses (VIII) | 6 165.00 | | | 6 165.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 165.00 | | | -6 165.00 |
HK Income tax | -8 400.00 | | | -8 400.00 |
HL TOTAL REVENUE (I + III + V + VII) | 152 953.00 | | | 152 953.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 42 882.00 | | | 42 882.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 110 070.00 | | | 110 070.00 |
| |
| 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 | 2 870 593.00 | | 20 000.00 | 2 870 593.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 342.00 | | | 2 342.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 888 251.00 | |
I4 DECREASES Grand Total | | | 2 890 593.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 342.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 868 251.00 | | 20 000.00 | 2 868 251.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 342.00 | | | 2 342.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 342.00 | | | 2 342.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 24 939.00 | 6 165.00 | | 24 939.00 |
7B Total provisions for depreciation | 500 000.00 | | | 500 000.00 |
7C Grand total | 524 939.00 | 6 165.00 | | 524 939.00 |
9U on fixed assets – equity investments | | | | |
UJ - Exceptional | | 6 165.00 | | |
| |
| 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 | 216 288.00 | 216 288.00 | | 216 288.00 |
8B Suppliers and Related Accounts | 3 105.00 | 3 105.00 | | 3 105.00 |
8J Fixed Asset Liabilities and Related Accounts | 10 000.00 | 10 000.00 | | 10 000.00 |
UX Other trade receivables | 38 653.00 | 38 653.00 | | 38 653.00 |
VC Group and associates | 193 562.00 | 193 562.00 | | 193 562.00 |
VH Loans with a maturity of more than one year at origin | 770 891.00 | 180 895.00 | 589 996.00 | 770 891.00 |
VI Group and Associates | 129 296.00 | 129 296.00 | | 129 296.00 |
VK Loans repaid during the year | 269 501.00 | | | 269 501.00 |
VM Income taxes | 14 419.00 | 14 419.00 | | 14 419.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 35 998.00 | 35 998.00 | | 35 998.00 |
VS Prepaid expenses | 332.00 | 332.00 | | 332.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 282 966.00 | 282 966.00 | | 282 966.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 129 581.00 | 539 584.00 | 589 996.00 | 1 129 581.00 |
