| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 70.00 | | 70.00 | 70.00 |
BJ TOTAL (I) | 342 980.00 | | 342 980.00 | 342 980.00 |
BZ Other receivables | 203 816.00 | | 203 816.00 | 203 816.00 |
CF Cash and cash equivalents | 99 301.00 | | 99 301.00 | 99 301.00 |
CJ TOTAL (II) | 303 117.00 | | 303 117.00 | 303 117.00 |
CO Grand total (0 to V) | 646 097.00 | | 646 097.00 | 646 097.00 |
CU Other investments | 342 910.00 | | 342 910.00 | 342 910.00 |
| |
| 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) | 283 369.00 | | | 283 369.00 |
DK Regulated provisions | 8 547.00 | | | 8 547.00 |
DL TOTAL (I) | 292 916.00 | | | 292 916.00 |
DU Loans and Debts from Credit Institutions (3) | 352 029.00 | | | 352 029.00 |
DX Trade payables and related accounts | 1 152.00 | | | 1 152.00 |
EC TOTAL (IV) | 353 181.00 | | | 353 181.00 |
EE Grand total (I to V) | 646 097.00 | | | 646 097.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 815.00 | |
GF Total Operating Expenses (II) | | | 2 815.00 | |
GG - OPERATING RESULT (I - II) | | | -2 815.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 300 000.00 | |
GK Income from other securities and fixed asset receivables | | | 1 316.00 | |
GP Total financial income (V) | | | 301 316.00 | |
GR Interest and similar expenses | | | 4 252.00 | |
GU Total financial expenses (VI) | | | 4 252.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 297 064.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 294 249.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 2 333.00 | | | 2 333.00 |
HG Exceptional depreciation and provisions | 8 547.00 | | | 8 547.00 |
HH Total exceptional expenses (VIII) | 10 880.00 | | | 10 880.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 880.00 | | | -10 880.00 |
HL TOTAL REVENUE (I + III + V + VII) | 301 316.00 | | | 301 316.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 947.00 | | | 17 947.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 283 369.00 | | | 283 369.00 |
| |
| 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 | | | 342 980.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 342 980.00 | |
I4 DECREASES Grand Total | | | 342 980.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 342 980.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 8 547.00 | | |
7C Grand total | | 8 547.00 | | |
UJ - Exceptional | | 8 547.00 | | |
| |
| 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 | 1 152.00 | 1 152.00 | | 1 152.00 |
VC Group and associates | 203 816.00 | 203 816.00 | | 203 816.00 |
VH Loans with a maturity of more than one year at origin | 352 029.00 | 50 330.00 | 198 824.00 | 352 029.00 |
VJ Loans taken out during the year | 350 000.00 | | | 350 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 203 816.00 | 203 816.00 | | 203 816.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 353 181.00 | 51 482.00 | 198 824.00 | 353 181.00 |
