| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 559 110.00 | | 559 110.00 | 559 110.00 |
CF Cash and cash equivalents | 102 039.00 | | 102 039.00 | 102 039.00 |
CJ TOTAL (II) | 102 039.00 | | 102 039.00 | 102 039.00 |
CO Grand total (0 to V) | 661 149.00 | | 661 149.00 | 661 149.00 |
CU Other investments | 559 110.00 | | 559 110.00 | 559 110.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 275 000.00 | | | 275 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 98 555.00 | | | 98 555.00 |
DK Regulated provisions | 911.00 | | | 911.00 |
DL TOTAL (I) | 374 466.00 | | | 374 466.00 |
DU Loans and Debts from Credit Institutions (3) | 275 000.00 | | | 275 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 083.00 | | | 11 083.00 |
DX Trade payables and related accounts | 600.00 | | | 600.00 |
EC TOTAL (IV) | 286 683.00 | | | 286 683.00 |
EE Grand total (I to V) | 661 149.00 | | | 661 149.00 |
EG Accrued income and payables due within one year | 236 474.00 | | | 236 474.00 |
EI Including equity loans | 11 083.00 | | | 11 083.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 619.00 | |
GF Total Operating Expenses (II) | | | 7 619.00 | |
GG - OPERATING RESULT (I - II) | | | -7 619.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 108 000.00 | |
GP Total financial income (V) | | | 108 000.00 | |
GR Interest and similar expenses | | | 915.00 | |
GU Total financial expenses (VI) | | | 915.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 107 085.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 99 466.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 911.00 | | | 911.00 |
HH Total exceptional expenses (VIII) | 911.00 | | | 911.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -911.00 | | | -911.00 |
HL TOTAL REVENUE (I + III + V + VII) | 108 000.00 | | | 108 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 445.00 | | | 9 445.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 98 555.00 | | | 98 555.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 911.00 | | |
7C Grand total | | 911.00 | | |
UJ - Exceptional | | 911.00 | | |
| |
| 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 | 915.00 | 915.00 | | 915.00 |
8B Suppliers and Related Accounts | 600.00 | 600.00 | | 600.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 168.00 | 10 168.00 | | 10 168.00 |
VH Loans with a maturity of more than one year at origin | 275 000.00 | 38 526.00 | 156 626.00 | 275 000.00 |
VJ Loans taken out during the year | 275 000.00 | | | 275 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 286 683.00 | 50 210.00 | 156 626.00 | 286 683.00 |
