| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 765.00 | 1 147.00 | 618.00 | 1 765.00 |
BJ TOTAL (I) | 1 408 696.00 | 1 147.00 | 1 407 548.00 | 1 408 696.00 |
BZ Other receivables | 39 218.00 | | 39 218.00 | 39 218.00 |
CF Cash and cash equivalents | 150 147.00 | | 150 147.00 | 150 147.00 |
CJ TOTAL (II) | 189 365.00 | | 189 365.00 | 189 365.00 |
CO Grand total (0 to V) | 1 607 349.00 | 1 147.00 | 1 606 202.00 | 1 607 349.00 |
CU Other investments | 1 406 931.00 | | 1 406 931.00 | 1 406 931.00 |
CW Deferred expenses or loan issuance costs | 9 288.00 | | 9 288.00 | 9 288.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 151 000.00 | 151 000.00 | | 151 000.00 |
DD Legal reserve (1) | 15 100.00 | | | 15 100.00 |
DH Retained earnings | 5 268.00 | -48 870.00 | | 5 268.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 87 719.00 | 69 238.00 | | 87 719.00 |
DK Regulated provisions | 38 760.00 | 26 834.00 | | 38 760.00 |
DL TOTAL (I) | 297 846.00 | 198 201.00 | | 297 846.00 |
DT Other Bond Issues | 300 000.00 | 300 000.00 | | 300 000.00 |
DU Loans and Debts from Credit Institutions (3) | 850 241.00 | 928 641.00 | | 850 241.00 |
DV Miscellaneous Loans and Financial Debts (4) | 142 187.00 | 19 762.00 | | 142 187.00 |
DX Trade payables and related accounts | 10 558.00 | 8 458.00 | | 10 558.00 |
DY Tax and social security liabilities | 5 370.00 | | | 5 370.00 |
EC TOTAL (IV) | 1 308 355.00 | 1 256 861.00 | | 1 308 355.00 |
EE Grand total (I to V) | 1 606 202.00 | 1 455 062.00 | | 1 606 202.00 |
EG Accrued income and payables due within one year | 247 274.00 | 117 142.00 | | 247 274.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 729.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 413.00 | |
GF Total Operating Expenses (II) | | | 9 142.00 | |
GG - OPERATING RESULT (I - II) | | | -9 142.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 118 762.00 | |
GP Total financial income (V) | | | 118 762.00 | |
GR Interest and similar expenses | | | 19 882.00 | |
GU Total financial expenses (VI) | | | 19 882.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 98 880.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 89 738.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 1 704.00 | | | 1 704.00 |
HG Exceptional depreciation and provisions | 11 926.00 | 11 926.00 | | 11 926.00 |
HH Total exceptional expenses (VIII) | 13 630.00 | 11 926.00 | | 13 630.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -13 630.00 | -11 926.00 | | -13 630.00 |
HK Income tax | -11 611.00 | -10 330.00 | | -11 611.00 |
HL TOTAL REVENUE (I + III + V + VII) | 118 762.00 | 99 800.00 | | 118 762.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 043.00 | 30 562.00 | | 31 043.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 87 719.00 | 69 238.00 | | 87 719.00 |
| |
| 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 | 1 408 696.00 | | | 1 408 696.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 765.00 | | | 1 765.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 406 931.00 | |
I4 DECREASES Grand Total | | | 1 408 696.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 765.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 406 931.00 | | | 1 406 931.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 794.00 | 353.00 | | 794.00 |
CY DEPRECIATION Start-up, development, or research expenses | 794.00 | 353.00 | | 794.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 26 834.00 | 11 926.00 | | 26 834.00 |
7C Grand total | 26 834.00 | 11 926.00 | | 26 834.00 |
UJ - Exceptional | | 11 926.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 300 000.00 | | | 300 000.00 |
8B Suppliers and Related Accounts | 10 558.00 | 10 558.00 | | 10 558.00 |
8E Income Taxes | 5 370.00 | 5 370.00 | | 5 370.00 |
VC Group and associates | 39 218.00 | 39 218.00 | | 39 218.00 |
VH Loans with a maturity of more than one year at origin | 850 241.00 | 89 159.00 | 326 118.00 | 850 241.00 |
VI Group and Associates | 142 187.00 | 142 187.00 | | 142 187.00 |
VK Loans repaid during the year | 77 513.00 | | | 77 513.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 218.00 | 39 218.00 | | 39 218.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 308 355.00 | 247 274.00 | 326 118.00 | 1 308 355.00 |
