| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 205 670.00 | | 205 670.00 | 205 670.00 |
BZ Other receivables | 903.00 | | 903.00 | 903.00 |
CF Cash and cash equivalents | 1 715.00 | | 1 715.00 | 1 715.00 |
CJ TOTAL (II) | 2 619.00 | | 2 619.00 | 2 619.00 |
CO Grand total (0 to V) | 208 289.00 | | 208 289.00 | 208 289.00 |
CU Other investments | 205 670.00 | | 205 670.00 | 205 670.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DG Other reserves | 61 810.00 | | | 61 810.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 582.00 | | | 13 582.00 |
DK Regulated provisions | 5 901.00 | | | 5 901.00 |
DL TOTAL (I) | 86 794.00 | | | 86 794.00 |
DU Loans and Debts from Credit Institutions (3) | 63 840.00 | | | 63 840.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 169.00 | | | 15 169.00 |
DX Trade payables and related accounts | 1 484.00 | | | 1 484.00 |
EA Other liabilities | 41 000.00 | | | 41 000.00 |
EC TOTAL (IV) | 121 494.00 | | | 121 494.00 |
EE Grand total (I to V) | 208 289.00 | | | 208 289.00 |
EG Accrued income and payables due within one year | 73 365.00 | | | 73 365.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 150.00 | |
GF Total Operating Expenses (II) | | | 1 150.00 | |
GG - OPERATING RESULT (I - II) | | | -1 150.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 17 100.00 | |
GP Total financial income (V) | | | 17 100.00 | |
GR Interest and similar expenses | | | 833.00 | |
GU Total financial expenses (VI) | | | 833.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 266.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 116.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 534.00 | | | 1 534.00 |
HH Total exceptional expenses (VIII) | 1 534.00 | | | 1 534.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 534.00 | | | -1 534.00 |
HL TOTAL REVENUE (I + III + V + VII) | 17 100.00 | | | 17 100.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 517.00 | | | 3 517.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 582.00 | | | 13 582.00 |
| |
| 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 | 192 670.00 | | 13 000.00 | 192 670.00 |
I3 DECREASES Total Financial Fixed Assets | | | 205 670.00 | |
I4 DECREASES Grand Total | | | 205 670.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 192 670.00 | | 13 000.00 | 192 670.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 367.00 | 1 534.00 | | 4 367.00 |
7C Grand total | 4 367.00 | 1 534.00 | | 4 367.00 |
UJ - Exceptional | | 1 534.00 | | |
| |
| 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 | 1 484.00 | 1 484.00 | | 1 484.00 |
8K Other liabilities (including liabilities related to repo transactions) | 41 000.00 | 41 000.00 | | 41 000.00 |
VC Group and associates | 903.00 | 903.00 | | 903.00 |
VH Loans with a maturity of more than one year at origin | 63 840.00 | 15 710.00 | 48 129.00 | 63 840.00 |
VI Group and Associates | 15 169.00 | 15 169.00 | | 15 169.00 |
VK Loans repaid during the year | 15 547.00 | | | 15 547.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 903.00 | 903.00 | | 903.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 121 494.00 | 73 365.00 | 48 129.00 | 121 494.00 |
