| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 32 963.00 | | 32 963.00 | 32 963.00 |
BB Receivables related to investments | 10 723 593.00 | 181 895.00 | 10 541 698.00 | 10 723 593.00 |
BJ TOTAL (I) | 12 116 112.00 | 182 895.00 | 11 933 217.00 | 12 116 112.00 |
BV Advances and down payments on orders | 195.00 | | 195.00 | 195.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 3 642.00 | | 3 642.00 | 3 642.00 |
CJ TOTAL (II) | 3 837.00 | | 3 837.00 | 3 837.00 |
CO Grand total (0 to V) | 12 119 949.00 | 182 895.00 | 11 937 054.00 | 12 119 949.00 |
CU Other investments | 1 359 555.00 | 1 000.00 | 1 358 555.00 | 1 359 555.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 9 114.00 | 2 455.00 | | 9 114.00 |
DH Retained earnings | 150 934.00 | 24 416.00 | | 150 934.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 107 578.00 | 133 176.00 | | 107 578.00 |
DL TOTAL (I) | 1 267 626.00 | 1 160 048.00 | | 1 267 626.00 |
DU Loans and Debts from Credit Institutions (3) | 157 945.00 | 187 678.00 | | 157 945.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 476 431.00 | 10 853 066.00 | | 10 476 431.00 |
DX Trade payables and related accounts | 2 099.00 | 1 749.00 | | 2 099.00 |
DY Tax and social security liabilities | 32 951.00 | | | 32 951.00 |
EC TOTAL (IV) | 10 669 428.00 | 11 042 494.00 | | 10 669 428.00 |
EE Grand total (I to V) | 11 937 054.00 | 12 202 543.00 | | 11 937 054.00 |
| |
| 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 | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 4 521.00 | |
GE Other Expenses | | | 253.00 | |
GF Total Operating Expenses (II) | | | 4 774.00 | |
GG - OPERATING RESULT (I - II) | | | -4 774.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 279 769.00 | |
GP Total financial income (V) | | | 279 769.00 | |
GR Interest and similar expenses | | | 134 465.00 | |
GU Total financial expenses (VI) | | | 134 465.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 145 304.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 140 529.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 100.00 | | |
HD Total exceptional income (VII) | | 100.00 | | |
HF Exceptional expenses on capital transactions | | 100.00 | | |
HH Total exceptional expenses (VIII) | | 100.00 | | |
HK Income tax | 32 951.00 | | | 32 951.00 |
HL TOTAL REVENUE (I + III + V + VII) | 279 769.00 | 284 100.00 | | 279 769.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 172 191.00 | 150 924.00 | | 172 191.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 107 578.00 | 133 176.00 | | 107 578.00 |
| |
| 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 | 12 344 198.00 | | 1 000.00 | 12 344 198.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 32 963.00 | | | 32 963.00 |
I3 DECREASES Total Financial Fixed Assets | 229 085.00 | | 12 083 149.00 | 229 085.00 |
I4 DECREASES Grand Total | 229 085.00 | | 12 116 112.00 | 229 085.00 |
IN DECREASES Start-up, development, or research expenses | | | 32 963.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 311 235.00 | | 1 000.00 | 12 311 235.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 181 895.00 | | | 181 895.00 |
7B Total provisions for depreciation | 182 895.00 | | | 182 895.00 |
7C Grand total | 182 895.00 | | | 182 895.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 10 476 431.00 | | | 10 476 431.00 |
8B Suppliers and Related Accounts | 2 099.00 | 2 099.00 | | 2 099.00 |
8E Income Taxes | 32 951.00 | 32 951.00 | | 32 951.00 |
UL Receivables related to investments | 10 723 593.00 | | 10 723 593.00 | 10 723 593.00 |
VH Loans with a maturity of more than one year at origin | 157 945.00 | 29 991.00 | 120 408.00 | 157 945.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 723 593.00 | | 10 723 593.00 | 10 723 593.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 669 428.00 | 65 042.00 | 120 408.00 | 10 669 428.00 |
