| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 282 458.00 | | 282 458.00 | 282 458.00 |
BJ TOTAL (I) | 844 830.00 | | 844 830.00 | 844 830.00 |
CF Cash and cash equivalents | 10 561.00 | | 10 561.00 | 10 561.00 |
CJ TOTAL (II) | 10 561.00 | | 10 561.00 | 10 561.00 |
CO Grand total (0 to V) | 855 391.00 | | 855 391.00 | 855 391.00 |
CU Other investments | 562 372.00 | | 562 372.00 | 562 372.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | | | 15 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 485 098.00 | | | 485 098.00 |
DK Regulated provisions | 5 605.00 | | | 5 605.00 |
DL TOTAL (I) | 505 703.00 | | | 505 703.00 |
DU Loans and Debts from Credit Institutions (3) | 346 436.00 | | | 346 436.00 |
DX Trade payables and related accounts | 1 440.00 | | | 1 440.00 |
DY Tax and social security liabilities | 1 811.00 | | | 1 811.00 |
EC TOTAL (IV) | 349 687.00 | | | 349 687.00 |
EE Grand total (I to V) | 855 391.00 | | | 855 391.00 |
EG Accrued income and payables due within one year | 62 556.00 | | | 62 556.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 094.00 | |
GF Total Operating Expenses (II) | | | 4 094.00 | |
GG - OPERATING RESULT (I - II) | | | -4 094.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 499 830.00 | |
GP Total financial income (V) | | | 499 830.00 | |
GR Interest and similar expenses | | | 3 221.00 | |
GU Total financial expenses (VI) | | | 3 221.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 496 609.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 492 514.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 5 605.00 | | | 5 605.00 |
HH Total exceptional expenses (VIII) | 5 605.00 | | | 5 605.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 605.00 | | | -5 605.00 |
HK Income tax | 1 811.00 | | | 1 811.00 |
HL TOTAL REVENUE (I + III + V + VII) | 499 830.00 | | | 499 830.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 732.00 | | | 14 732.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 485 098.00 | | | 485 098.00 |
| |
| 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 | | | 844 830.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 844 830.00 | |
I4 DECREASES Grand Total | | | 844 830.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 844 830.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 5 605.00 | | |
7C Grand total | | 5 605.00 | | |
UJ - Exceptional | | 5 605.00 | | |
| |
| 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 | 1 440.00 | 1 440.00 | | 1 440.00 |
8E Income Taxes | 1 811.00 | 1 811.00 | | 1 811.00 |
UL Receivables related to investments | 282 458.00 | | 282 458.00 | 282 458.00 |
VH Loans with a maturity of more than one year at origin | 346 436.00 | 59 305.00 | 241 188.00 | 346 436.00 |
VJ Loans taken out during the year | 420 000.00 | | | 420 000.00 |
VK Loans repaid during the year | 73 570.00 | | | 73 570.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 282 458.00 | | 282 458.00 | 282 458.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 349 687.00 | 62 556.00 | 241 188.00 | 349 687.00 |
