| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 523 520.00 | | 1 523 520.00 | 1 523 520.00 |
BZ Other receivables | 7 946.00 | | 7 946.00 | 7 946.00 |
CF Cash and cash equivalents | 32 122.00 | | 32 122.00 | 32 122.00 |
CH Prepaid expenses | 696.00 | | 696.00 | 696.00 |
CJ TOTAL (II) | 40 764.00 | | 40 764.00 | 40 764.00 |
CO Grand total (0 to V) | 1 568 301.00 | | 1 568 301.00 | 1 568 301.00 |
CU Other investments | 1 523 520.00 | | 1 523 520.00 | 1 523 520.00 |
CW Deferred expenses or loan issuance costs | 4 016.00 | | 4 016.00 | 4 016.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 98 000.00 | | | 98 000.00 |
DD Legal reserve (1) | 20 000.00 | | | 20 000.00 |
DG Other reserves | 1 056 657.00 | | | 1 056 657.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 124 826.00 | | | 124 826.00 |
DK Regulated provisions | 23 520.00 | | | 23 520.00 |
DL TOTAL (I) | 1 323 004.00 | | | 1 323 004.00 |
DU Loans and Debts from Credit Institutions (3) | 212 873.00 | | | 212 873.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 313.00 | | | 22 313.00 |
DX Trade payables and related accounts | 4 300.00 | | | 4 300.00 |
EA Other liabilities | 5 811.00 | | | 5 811.00 |
EC TOTAL (IV) | 245 297.00 | | | 245 297.00 |
EE Grand total (I to V) | 1 568 301.00 | | | 1 568 301.00 |
EG Accrued income and payables due within one year | 161 366.00 | | | 161 366.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 952.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 012.00 | |
GF Total Operating Expenses (II) | | | 6 964.00 | |
GG - OPERATING RESULT (I - II) | | | -6 964.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 140 000.00 | |
GL Other interest and similar income | | | 551.00 | |
GP Total financial income (V) | | | 140 551.00 | |
GR Interest and similar expenses | | | 7 191.00 | |
GU Total financial expenses (VI) | | | 7 191.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 133 359.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 126 394.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 568.00 | | | 1 568.00 |
HH Total exceptional expenses (VIII) | 1 568.00 | | | 1 568.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 568.00 | | | -1 568.00 |
HL TOTAL REVENUE (I + III + V + VII) | 140 551.00 | | | 140 551.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 724.00 | | | 15 724.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 124 826.00 | | | 124 826.00 |
| |
| 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 | 1 523 520.00 | | | 1 523 520.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 523 520.00 | |
I4 DECREASES Grand Total | | | 1 523 520.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 523 520.00 | | | 1 523 520.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 21 952.00 | 1 568.00 | | 21 952.00 |
7C Grand total | 21 952.00 | 1 569.00 | | 21 952.00 |
| |
| 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 | 914.00 | 914.00 | | 914.00 |
8B Suppliers and Related Accounts | 4 300.00 | 4 300.00 | | 4 300.00 |
8K Other liabilities (including liabilities related to repo transactions) | 27 210.00 | 27 210.00 | | 27 210.00 |
UX Other trade receivables | 7 947.00 | 7 947.00 | | 7 947.00 |
VH Loans with a maturity of more than one year at origin | 212 873.00 | 128 942.00 | 83 931.00 | 212 873.00 |
VS Prepaid expenses | 696.00 | 696.00 | | 696.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 643.00 | 8 643.00 | | 8 643.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 245 297.00 | 161 366.00 | 83 931.00 | 245 297.00 |
