| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 043 721.00 | | 1 043 721.00 | 1 043 721.00 |
BZ Other receivables | 14 737.00 | | 14 737.00 | 14 737.00 |
CF Cash and cash equivalents | 17 286.00 | | 17 286.00 | 17 286.00 |
CJ TOTAL (II) | 32 023.00 | | 32 023.00 | 32 023.00 |
CO Grand total (0 to V) | 1 075 744.00 | | 1 075 744.00 | 1 075 744.00 |
CU Other investments | 1 043 721.00 | | 1 043 721.00 | 1 043 721.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DG Other reserves | 10 396.00 | | | 10 396.00 |
DH Retained earnings | | -39 131.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 57 163.00 | 49 727.00 | | 57 163.00 |
DK Regulated provisions | 28 040.00 | 17 023.00 | | 28 040.00 |
DL TOTAL (I) | 97 799.00 | 29 619.00 | | 97 799.00 |
DU Loans and Debts from Credit Institutions (3) | 912 827.00 | 978 455.00 | | 912 827.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 430.00 | | | 4 430.00 |
DX Trade payables and related accounts | 1 200.00 | 1 200.00 | | 1 200.00 |
EA Other liabilities | 59 488.00 | 56 999.00 | | 59 488.00 |
EC TOTAL (IV) | 977 945.00 | 1 036 654.00 | | 977 945.00 |
EE Grand total (I to V) | 1 075 744.00 | 1 066 274.00 | | 1 075 744.00 |
EG Accrued income and payables due within one year | 131 778.00 | 123 828.00 | | 131 778.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 073.00 | |
FX Taxes, duties, and similar payments | | | | |
FZ Social Security Contributions | | | 1 263.00 | |
GF Total Operating Expenses (II) | | | 11 336.00 | |
GG - OPERATING RESULT (I - II) | | | -11 336.00 | |
GK Income from other securities and fixed asset receivables | | | 84 511.00 | |
GP Total financial income (V) | | | 84 511.00 | |
GR Interest and similar expenses | | | 15 301.00 | |
GU Total financial expenses (VI) | | | 15 301.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 69 209.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 873.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 11 017.00 | 11 017.00 | | 11 017.00 |
HH Total exceptional expenses (VIII) | 11 017.00 | 11 017.00 | | 11 017.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11 017.00 | -11 017.00 | | -11 017.00 |
HK Income tax | -10 307.00 | | | -10 307.00 |
HL TOTAL REVENUE (I + III + V + VII) | 84 511.00 | 89 001.00 | | 84 511.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 348.00 | 39 274.00 | | 27 348.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 57 163.00 | 49 727.00 | | 57 163.00 |
| |
| 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 | 1 043 721.00 | | | 1 043 721.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 043 721.00 | |
I4 DECREASES Grand Total | | | 1 043 721.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 043 721.00 | | | 1 043 721.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 17 023.00 | 11 017.00 | | 17 023.00 |
7C Grand total | 17 023.00 | 11 017.00 | | 17 023.00 |
UJ - Exceptional | | 11 017.00 | | |
| |
| 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 |
8K Other liabilities (including liabilities related to repo transactions) | 59 488.00 | 59 488.00 | | 59 488.00 |
VH Loans with a maturity of more than one year at origin | 912 827.00 | 66 660.00 | 277 279.00 | 912 827.00 |
VI Group and Associates | 4 430.00 | 4 430.00 | | 4 430.00 |
VK Loans repaid during the year | 65 629.00 | | | 65 629.00 |
VM Income taxes | 14 737.00 | 14 737.00 | | 14 737.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 737.00 | 14 737.00 | | 14 737.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 977 945.00 | 131 778.00 | 277 279.00 | 977 945.00 |
