| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 216.00 | | 216.00 | 216.00 |
BJ TOTAL (I) | 350 778.00 | | 350 778.00 | 350 778.00 |
CF Cash and cash equivalents | 44 683.00 | | 44 683.00 | 44 683.00 |
CJ TOTAL (II) | 44 683.00 | | 44 683.00 | 44 683.00 |
CO Grand total (0 to V) | 395 462.00 | | 395 462.00 | 395 462.00 |
CU Other investments | 350 562.00 | | 350 562.00 | 350 562.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 273 000.00 | 273 000.00 | | 273 000.00 |
DH Retained earnings | -7 133.00 | | | -7 133.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 807.00 | -7 133.00 | | 49 807.00 |
DK Regulated provisions | 842.00 | 285.00 | | 842.00 |
DL TOTAL (I) | 316 517.00 | 266 152.00 | | 316 517.00 |
DU Loans and Debts from Credit Institutions (3) | 77 331.00 | 90 000.00 | | 77 331.00 |
DX Trade payables and related accounts | 1 614.00 | 1 992.00 | | 1 614.00 |
EC TOTAL (IV) | 78 945.00 | 91 992.00 | | 78 945.00 |
EE Grand total (I to V) | 395 462.00 | 358 144.00 | | 395 462.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 078.00 | |
GF Total Operating Expenses (II) | | | 3 078.00 | |
GG - OPERATING RESULT (I - II) | | | -3 078.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 53 863.00 | |
GP Total financial income (V) | | | 53 863.00 | |
GR Interest and similar expenses | | | 421.00 | |
GU Total financial expenses (VI) | | | 421.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 53 443.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 50 365.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 3 446.00 | | |
HG Exceptional depreciation and provisions | 557.00 | 285.00 | | 557.00 |
HH Total exceptional expenses (VIII) | 557.00 | 3 731.00 | | 557.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -557.00 | -3 731.00 | | -557.00 |
HL TOTAL REVENUE (I + III + V + VII) | 53 863.00 | | | 53 863.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 056.00 | 7 133.00 | | 4 056.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 807.00 | -7 133.00 | | 49 807.00 |
| |
| 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 | 350 562.00 | | 216.00 | 350 562.00 |
I3 DECREASES Total Financial Fixed Assets | | | 350 778.00 | |
I4 DECREASES Grand Total | | | 350 778.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 350 562.00 | | 216.00 | 350 562.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 285.00 | 557.00 | | 285.00 |
7C Grand total | 285.00 | 557.00 | | 285.00 |
UJ - Exceptional | | 557.00 | | |
| |
| 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 | 1 614.00 | 1 614.00 | | 1 614.00 |
UL Receivables related to investments | 216.00 | | 216.00 | 216.00 |
VH Loans with a maturity of more than one year at origin | 77 331.00 | 12 731.00 | 51 553.00 | 77 331.00 |
VK Loans repaid during the year | 12 669.00 | | | 12 669.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 216.00 | | 216.00 | 216.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 78 945.00 | 14 345.00 | 51 553.00 | 78 945.00 |
