| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 049.00 | 155.00 | 2 894.00 | 3 049.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 254 034.00 | 155.00 | 253 879.00 | 254 034.00 |
BV Advances and down payments on orders | 500.00 | | 500.00 | 500.00 |
CF Cash and cash equivalents | 27 765.00 | | 27 765.00 | 27 765.00 |
CJ TOTAL (II) | 28 265.00 | | 28 265.00 | 28 265.00 |
CO Grand total (0 to V) | 282 299.00 | 155.00 | 282 144.00 | 282 299.00 |
CU Other investments | 250 970.00 | | 250 970.00 | 250 970.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 61 186.00 | | | 61 186.00 |
DK Regulated provisions | 223.00 | | | 223.00 |
DL TOTAL (I) | 62 410.00 | | | 62 410.00 |
DU Loans and Debts from Credit Institutions (3) | 215 291.00 | | | 215 291.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 914.00 | | | 2 914.00 |
DX Trade payables and related accounts | 1 529.00 | | | 1 529.00 |
EC TOTAL (IV) | 219 734.00 | | | 219 734.00 |
EE Grand total (I to V) | 282 144.00 | | | 282 144.00 |
EG Accrued income and payables due within one year | 39 482.00 | | | 39 482.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 677.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 155.00 | |
GE Other Expenses | | | 3 832.00 | |
GF Total Operating Expenses (II) | | | 7 664.00 | |
GG - OPERATING RESULT (I - II) | | | -7 664.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 68 508.00 | |
GP Total financial income (V) | | | 68 508.00 | |
GR Interest and similar expenses | | | 3 266.00 | |
GU Total financial expenses (VI) | | | 3 266.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 65 242.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 578.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 223.00 | | | 223.00 |
HH Total exceptional expenses (VIII) | 223.00 | | | 223.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -223.00 | | | -223.00 |
HL TOTAL REVENUE (I + III + V + VII) | 68 508.00 | | | 68 508.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 153.00 | | | 11 153.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 57 355.00 | | | 57 355.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 155.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 155.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 223.00 | | |
7C Grand total | | 223.00 | | |
UJ - Exceptional | | 223.00 | | |
| |
| 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 | 1 529.00 | 1 529.00 | | 1 529.00 |
VH Loans with a maturity of more than one year at origin | 215 291.00 | 35 039.00 | 143 516.00 | 215 291.00 |
VI Group and Associates | 2 914.00 | 2 914.00 | | 2 914.00 |
VJ Loans taken out during the year | 250 000.00 | | | 250 000.00 |
VK Loans repaid during the year | 34 709.00 | | | 34 709.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 219 734.00 | 39 482.00 | 143 516.00 | 219 734.00 |
