| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 647 704.00 | | 647 704.00 | 647 704.00 |
BZ Other receivables | 6 551.00 | | 6 551.00 | 6 551.00 |
CF Cash and cash equivalents | 9 956.00 | | 9 956.00 | 9 956.00 |
CJ TOTAL (II) | 16 507.00 | | 16 507.00 | 16 507.00 |
CO Grand total (0 to V) | 664 211.00 | | 664 211.00 | 664 211.00 |
CU Other investments | 647 704.00 | | 647 704.00 | 647 704.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 17 000.00 | 17 000.00 | | 17 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 41 036.00 | | | 41 036.00 |
DH Retained earnings | | -7 975.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 692.00 | 49 011.00 | | 49 692.00 |
DK Regulated provisions | 34 954.00 | 34 954.00 | | 34 954.00 |
DL TOTAL (I) | 145 682.00 | 95 990.00 | | 145 682.00 |
DU Loans and Debts from Credit Institutions (3) | 456 974.00 | 503 023.00 | | 456 974.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 502.00 | 50 635.00 | | 60 502.00 |
DX Trade payables and related accounts | 1 053.00 | 1 001.00 | | 1 053.00 |
DY Tax and social security liabilities | | 4 584.00 | | |
EC TOTAL (IV) | 518 529.00 | 559 243.00 | | 518 529.00 |
EE Grand total (I to V) | 664 211.00 | 655 233.00 | | 664 211.00 |
EG Accrued income and payables due within one year | 108 067.00 | 102 270.00 | | 108 067.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 609.00 | |
FR Total operating income (I) | | | 609.00 | |
FW Other purchases and external expenses | | | 1 511.00 | |
GF Total Operating Expenses (II) | | | 1 511.00 | |
GG - OPERATING RESULT (I - II) | | | -902.00 | |
GL Other interest and similar income | | | 57 000.00 | |
GP Total financial income (V) | | | 57 000.00 | |
GR Interest and similar expenses | | | 8 835.00 | |
GU Total financial expenses (VI) | | | 8 835.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 48 165.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 263.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 481.00 | | |
HH Total exceptional expenses (VIII) | | 481.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -481.00 | | |
HK Income tax | -2 429.00 | -2 884.00 | | -2 429.00 |
HL TOTAL REVENUE (I + III + V + VII) | 57 609.00 | 57 000.00 | | 57 609.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 917.00 | 7 989.00 | | 7 917.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 692.00 | 49 011.00 | | 49 692.00 |
| |
| 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 | 647 704.00 | | | 647 704.00 |
I3 DECREASES Total Financial Fixed Assets | | | 647 704.00 | |
I4 DECREASES Grand Total | | | 647 704.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 647 704.00 | | | 647 704.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 34 954.00 | | | 34 954.00 |
7C Grand total | 34 954.00 | | | 34 954.00 |
| |
| 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 | 1 053.00 | 1 053.00 | | 1 053.00 |
VH Loans with a maturity of more than one year at origin | 456 974.00 | 46 512.00 | 190 768.00 | 456 974.00 |
VI Group and Associates | 60 502.00 | 60 502.00 | | 60 502.00 |
VK Loans repaid during the year | 46 050.00 | | | 46 050.00 |
VM Income taxes | 5 147.00 | 5 147.00 | | 5 147.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 404.00 | 1 404.00 | | 1 404.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 551.00 | 6 551.00 | | 6 551.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 518 529.00 | 108 067.00 | 190 768.00 | 518 529.00 |
