| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 437 637.00 | | 437 637.00 | 437 637.00 |
BZ Other receivables | 24 016.00 | | 24 016.00 | 24 016.00 |
CF Cash and cash equivalents | 15 813.00 | | 15 813.00 | 15 813.00 |
CJ TOTAL (II) | 39 829.00 | | 39 829.00 | 39 829.00 |
CO Grand total (0 to V) | 477 465.00 | | 477 465.00 | 477 465.00 |
CU Other investments | 437 637.00 | | 437 637.00 | 437 637.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | | | 200 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 485.00 | | | 14 485.00 |
DK Regulated provisions | 5 832.00 | | | 5 832.00 |
DL TOTAL (I) | 220 317.00 | | | 220 317.00 |
DU Loans and Debts from Credit Institutions (3) | 256 000.00 | | | 256 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 68.00 | | | 68.00 |
DX Trade payables and related accounts | 1 080.00 | | | 1 080.00 |
EC TOTAL (IV) | 257 148.00 | | | 257 148.00 |
EE Grand total (I to V) | 477 465.00 | | | 477 465.00 |
EG Accrued income and payables due within one year | 20 998.00 | | | 20 998.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 983.00 | |
GF Total Operating Expenses (II) | | | 1 983.00 | |
GG - OPERATING RESULT (I - II) | | | -1 983.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 24 000.00 | |
GP Total financial income (V) | | | 24 000.00 | |
GR Interest and similar expenses | | | 1 700.00 | |
GU Total financial expenses (VI) | | | 1 700.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 22 300.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 317.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 5 832.00 | | | 5 832.00 |
HH Total exceptional expenses (VIII) | 5 832.00 | | | 5 832.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 832.00 | | | -5 832.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 000.00 | | | 24 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 515.00 | | | 9 515.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 485.00 | | | 14 485.00 |
| |
| 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 | | | 437 637.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 437 637.00 | |
I4 DECREASES Grand Total | | | 437 637.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 437 637.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 5 832.00 | | |
7C Grand total | | 5 832.00 | | |
UJ - Exceptional | | 5 832.00 | | |
| |
| 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 | 68.00 | 68.00 | | 68.00 |
8B Suppliers and Related Accounts | 1 080.00 | 1 080.00 | | 1 080.00 |
VH Loans with a maturity of more than one year at origin | 256 000.00 | 19 850.00 | 96 390.00 | 256 000.00 |
VJ Loans taken out during the year | 256 000.00 | | | 256 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 24 016.00 | 24 016.00 | | 24 016.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 016.00 | 24 016.00 | | 24 016.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 257 148.00 | 20 998.00 | 96 390.00 | 257 148.00 |
