| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 10 993.00 | | 10 993.00 | 10 993.00 |
BH Other financial assets | 4 455.00 | | 4 455.00 | 4 455.00 |
BJ TOTAL (I) | 675 148.00 | | 675 148.00 | 675 148.00 |
CF Cash and cash equivalents | 8 948.00 | | 8 948.00 | 8 948.00 |
CJ TOTAL (II) | 8 948.00 | | 8 948.00 | 8 948.00 |
CO Grand total (0 to V) | 684 097.00 | | 684 097.00 | 684 097.00 |
CS Evaluated investments - equity method | 659 700.00 | | 659 700.00 | 659 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 450 700.00 | 1 000.00 | | 450 700.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | | 86.00 | | |
DH Retained earnings | -2 841.00 | | | -2 841.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 096.00 | -2 927.00 | | 12 096.00 |
DK Regulated provisions | 10 434.00 | 8 236.00 | | 10 434.00 |
DL TOTAL (I) | 470 489.00 | 6 495.00 | | 470 489.00 |
DU Loans and Debts from Credit Institutions (3) | 160 174.00 | 102 783.00 | | 160 174.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 000.00 | | | 10 000.00 |
EA Other liabilities | 43 434.00 | 54 351.00 | | 43 434.00 |
EC TOTAL (IV) | 213 607.00 | 157 134.00 | | 213 607.00 |
EE Grand total (I to V) | 684 097.00 | 163 628.00 | | 684 097.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 795.00 | |
FX Taxes, duties, and similar payments | | | 1 766.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 5 561.00 | |
GG - OPERATING RESULT (I - II) | | | -5 561.00 | |
GP Total financial income (V) | | | 21 593.00 | |
GU Total financial expenses (VI) | | | 1 737.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 19 856.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 295.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 2 199.00 | 2 199.00 | | 2 199.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 199.00 | -2 199.00 | | -2 199.00 |
HL TOTAL REVENUE (I + III + V + VII) | 21 593.00 | 7 875.00 | | 21 593.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 497.00 | 10 802.00 | | 9 497.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 096.00 | -2 927.00 | | 12 096.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 236.00 | | | 8 236.00 |
PE DEPRECIATION Total including other intangible assets | 8 236.00 | | | 8 236.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 53 434.00 | 53 434.00 | | 53 434.00 |
UT Other financial assets | 4 455.00 | | 4 455.00 | 4 455.00 |
VG Loans with a maturity of up to one year at origin | 160 174.00 | 13 951.00 | 56 154.00 | 160 174.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 455.00 | | 4 455.00 | 4 455.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 213 607.00 | 67 385.00 | 56 154.00 | 213 607.00 |
