| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 989.00 | 1 989.00 | | 1 989.00 |
BH Other financial assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 1 189 840.00 | 1 989.00 | 1 187 852.00 | 1 189 840.00 |
CD Marketable securities | 20.00 | | 20.00 | 20.00 |
CF Cash and cash equivalents | 45 859.00 | | 45 859.00 | 45 859.00 |
CJ TOTAL (II) | 45 879.00 | | 45 879.00 | 45 879.00 |
CO Grand total (0 to V) | 1 235 719.00 | 1 989.00 | 1 233 731.00 | 1 235 719.00 |
CU Other investments | 1 187 837.00 | | 1 187 837.00 | 1 187 837.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | | | 80 000.00 |
DD Legal reserve (1) | 8 000.00 | | | 8 000.00 |
DH Retained earnings | -16 873.00 | | | -16 873.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 177 436.00 | | | 177 436.00 |
DK Regulated provisions | 48 828.00 | | | 48 828.00 |
DL TOTAL (I) | 297 392.00 | | | 297 392.00 |
DU Loans and Debts from Credit Institutions (3) | 565 922.00 | | | 565 922.00 |
DV Miscellaneous Loans and Financial Debts (4) | 261 657.00 | | | 261 657.00 |
DX Trade payables and related accounts | 1 920.00 | | | 1 920.00 |
DY Tax and social security liabilities | 16 064.00 | | | 16 064.00 |
EA Other liabilities | 90 776.00 | | | 90 776.00 |
EC TOTAL (IV) | 936 339.00 | | | 936 339.00 |
EE Grand total (I to V) | 1 233 731.00 | | | 1 233 731.00 |
EG Accrued income and payables due within one year | 498 432.00 | | | 498 432.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 15.00 | | | 15.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 720.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 232.00 | |
GF Total Operating Expenses (II) | | | 2 952.00 | |
GG - OPERATING RESULT (I - II) | | | -2 952.00 | |
GL Other interest and similar income | | | 190 000.00 | |
GP Total financial income (V) | | | 190 000.00 | |
GR Interest and similar expenses | | | 6 054.00 | |
GU Total financial expenses (VI) | | | 6 054.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 183 946.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 180 994.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 7 403.00 | | | 7 403.00 |
HH Total exceptional expenses (VIII) | 7 403.00 | | | 7 403.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 403.00 | | | -7 403.00 |
HK Income tax | -3 845.00 | | | -3 845.00 |
HL TOTAL REVENUE (I + III + V + VII) | 190 000.00 | | | 190 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 564.00 | | | 12 564.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 177 436.00 | | | 177 436.00 |
| |
| 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 | 1 175 477.00 | | 14 363.00 | 1 175 477.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 989.00 | | | 1 989.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 187 852.00 | |
I4 DECREASES Grand Total | | | 1 189 840.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 989.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 173 489.00 | | 14 363.00 | 1 173 489.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 757.00 | 232.00 | | 1 757.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 757.00 | 232.00 | | 1 757.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 41 425.00 | 7 403.00 | | 41 425.00 |
7C Grand total | 41 425.00 | 7 403.00 | | 41 425.00 |
UJ - Exceptional | | 7 403.00 | | |
| |
| 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 | 657.00 | 657.00 | | 657.00 |
8B Suppliers and Related Accounts | 1 920.00 | 1 920.00 | | 1 920.00 |
8E Income Taxes | 16 064.00 | 16 064.00 | | 16 064.00 |
8K Other liabilities (including liabilities related to repo transactions) | 90 776.00 | 90 776.00 | | 90 776.00 |
UT Other financial assets | 15.00 | | 15.00 | 15.00 |
VG Loans with a maturity of up to one year at origin | 15.00 | 15.00 | | 15.00 |
VH Loans with a maturity of more than one year at origin | 565 907.00 | 128 000.00 | 437 907.00 | 565 907.00 |
VI Group and Associates | 261 000.00 | 261 000.00 | | 261 000.00 |
VJ Loans taken out during the year | 435 000.00 | | | 435 000.00 |
VK Loans repaid during the year | 256 092.00 | | | 256 092.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15.00 | | 15.00 | 15.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 936 339.00 | 498 432.00 | 437 907.00 | 936 339.00 |
