| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 46.00 | | 46.00 | 46.00 |
BJ TOTAL (I) | 1 327 760.00 | | 1 327 760.00 | 1 327 760.00 |
BZ Other receivables | 11 900.00 | | 11 900.00 | 11 900.00 |
CF Cash and cash equivalents | 659.00 | | 659.00 | 659.00 |
CJ TOTAL (II) | 12 559.00 | | 12 559.00 | 12 559.00 |
CO Grand total (0 to V) | 1 340 319.00 | | 1 340 319.00 | 1 340 319.00 |
CU Other investments | 1 327 714.00 | | 1 327 714.00 | 1 327 714.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 607 770.00 | 531 271.00 | | 607 770.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 115 722.00 | 76 499.00 | | 115 722.00 |
DK Regulated provisions | 9 084.00 | 6 915.00 | | 9 084.00 |
DL TOTAL (I) | 738 076.00 | 620 185.00 | | 738 076.00 |
DU Loans and Debts from Credit Institutions (3) | 414 605.00 | 539 677.00 | | 414 605.00 |
DV Miscellaneous Loans and Financial Debts (4) | 181 495.00 | 180 707.00 | | 181 495.00 |
DX Trade payables and related accounts | 6 144.00 | 3 660.00 | | 6 144.00 |
EC TOTAL (IV) | 602 243.00 | 724 043.00 | | 602 243.00 |
EE Grand total (I to V) | 1 340 319.00 | 1 344 228.00 | | 1 340 319.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 139.00 | |
GF Total Operating Expenses (II) | | | 9 139.00 | |
GG - OPERATING RESULT (I - II) | | | -9 139.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 137 652.00 | |
GK Income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 137 653.00 | |
GR Interest and similar expenses | | | 10 623.00 | |
GU Total financial expenses (VI) | | | 10 623.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 127 030.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 117 891.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 169.00 | 2 169.00 | | 2 169.00 |
HH Total exceptional expenses (VIII) | 2 169.00 | 2 169.00 | | 2 169.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 169.00 | -2 169.00 | | -2 169.00 |
HL TOTAL REVENUE (I + III + V + VII) | 137 653.00 | 99 001.00 | | 137 653.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 931.00 | 22 502.00 | | 21 931.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 115 722.00 | 76 499.00 | | 115 722.00 |
| |
| 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 | 1 327 760.00 | | | 1 327 760.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 327 760.00 | |
I4 DECREASES Grand Total | | | 1 327 760.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 327 760.00 | | | 1 327 760.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 6 915.00 | 2 169.00 | | 6 915.00 |
7C Grand total | 6 915.00 | 2 169.00 | | 6 915.00 |
UJ - Exceptional | | 2 169.00 | | |
| |
| 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 | 2 947.00 | 2 947.00 | | 2 947.00 |
8B Suppliers and Related Accounts | 6 144.00 | 6 144.00 | | 6 144.00 |
VH Loans with a maturity of more than one year at origin | 414 605.00 | 127 501.00 | 287 104.00 | 414 605.00 |
VI Group and Associates | 178 548.00 | | 178 548.00 | 178 548.00 |
VK Loans repaid during the year | 125 072.00 | | | 125 072.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 900.00 | | 11 900.00 | 11 900.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 900.00 | | 11 900.00 | 11 900.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 602 243.00 | 136 592.00 | 465 652.00 | 602 243.00 |
