| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 226 333.00 | | 226 333.00 | 226 333.00 |
BZ Other receivables | 1 710.00 | | 1 710.00 | 1 710.00 |
CF Cash and cash equivalents | 20 519.00 | | 20 519.00 | 20 519.00 |
CJ TOTAL (II) | 22 229.00 | | 22 229.00 | 22 229.00 |
CO Grand total (0 to V) | 248 563.00 | | 248 563.00 | 248 563.00 |
CU Other investments | 226 333.00 | | 226 333.00 | 226 333.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 52 939.00 | 22 781.00 | | 52 939.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 389.00 | 30 158.00 | | 31 389.00 |
DK Regulated provisions | 6 871.00 | 3 900.00 | | 6 871.00 |
DL TOTAL (I) | 92 299.00 | 57 939.00 | | 92 299.00 |
DU Loans and Debts from Credit Institutions (3) | 155 247.00 | 188 641.00 | | 155 247.00 |
DX Trade payables and related accounts | 969.00 | 1 108.00 | | 969.00 |
EA Other liabilities | 49.00 | 8 620.00 | | 49.00 |
EC TOTAL (IV) | 156 264.00 | 198 369.00 | | 156 264.00 |
EE Grand total (I to V) | 248 563.00 | 256 308.00 | | 248 563.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 595.00 | |
GF Total Operating Expenses (II) | | | 3 595.00 | |
GG - OPERATING RESULT (I - II) | | | -3 594.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 000.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GP Total financial income (V) | | | 40 000.00 | |
GR Interest and similar expenses | | | 2 046.00 | |
GU Total financial expenses (VI) | | | 2 046.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 37 954.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 360.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 971.00 | 2 971.00 | | 2 971.00 |
HH Total exceptional expenses (VIII) | 2 971.00 | 2 971.00 | | 2 971.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 971.00 | -2 971.00 | | -2 971.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 000.00 | 40 000.00 | | 40 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 611.00 | 9 842.00 | | 8 611.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 389.00 | 30 158.00 | | 31 389.00 |
| |
| 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 | 226 333.00 | | | 226 333.00 |
I3 DECREASES Total Financial Fixed Assets | | | 226 333.00 | |
I4 DECREASES Grand Total | | | 226 333.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 226 333.00 | | | 226 333.00 |
| |
| 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 | 969.00 | 969.00 | | 969.00 |
8K Other liabilities (including liabilities related to repo transactions) | 49.00 | 49.00 | | 49.00 |
VC Group and associates | 1 710.00 | 1 710.00 | | 1 710.00 |
VH Loans with a maturity of more than one year at origin | 155 247.00 | 33 791.00 | 121 456.00 | 155 247.00 |
VK Loans repaid during the year | 33 394.00 | | | 33 394.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 710.00 | 1 710.00 | | 1 710.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 156 264.00 | 34 808.00 | 121 456.00 | 156 264.00 |
