| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 64.00 | | 64.00 | 64.00 |
BJ TOTAL (I) | 2 426 251.00 | | 2 426 251.00 | 2 426 251.00 |
BZ Other receivables | 189 440.00 | | 189 440.00 | 189 440.00 |
CJ TOTAL (II) | 189 440.00 | | 189 440.00 | 189 440.00 |
CO Grand total (0 to V) | 2 615 691.00 | | 2 615 691.00 | 2 615 691.00 |
CU Other investments | 2 426 186.00 | | 2 426 186.00 | 2 426 186.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 386.00 | | | 386.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 226 112.00 | | | 1 226 112.00 |
DK Regulated provisions | 29 558.00 | | | 29 558.00 |
DL TOTAL (I) | 1 267 056.00 | | | 1 267 056.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 341 747.00 | | | 1 341 747.00 |
DX Trade payables and related accounts | 6 887.00 | | | 6 887.00 |
EC TOTAL (IV) | 1 348 634.00 | | | 1 348 634.00 |
EE Grand total (I to V) | 2 615 691.00 | | | 2 615 691.00 |
EG Accrued income and payables due within one year | 1 348 634.00 | | | 1 348 634.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 635.00 | |
GF Total Operating Expenses (II) | | | 10 635.00 | |
GG - OPERATING RESULT (I - II) | | | -10 635.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 266 900.00 | |
GP Total financial income (V) | | | 1 266 900.00 | |
GR Interest and similar expenses | | | 15 477.00 | |
GU Total financial expenses (VI) | | | 15 477.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 251 422.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 240 787.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 14 675.00 | | | 14 675.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 266 900.00 | | | 1 266 900.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 787.00 | | | 40 787.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 226 112.00 | | | 1 226 112.00 |
| |
| 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 | 2 426 319.00 | | | 2 426 319.00 |
I3 DECREASES Total Financial Fixed Assets | | 68.00 | 2 426 251.00 | |
I4 DECREASES Grand Total | | 68.00 | 2 426 251.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 426 319.00 | | | 2 426 319.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 29 558.00 | | | 29 558.00 |
7C Grand total | 29 558.00 | | | 29 558.00 |
| |
| 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 | 1 341 748.00 | 1 341 748.00 | | 1 341 748.00 |
8B Suppliers and Related Accounts | 6 887.00 | 6 887.00 | | 6 887.00 |
UT Other financial assets | 65.00 | | 65.00 | 65.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 189 440.00 | 189 440.00 | | 189 440.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 189 505.00 | 189 440.00 | 65.00 | 189 505.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 348 635.00 | 1 348 635.00 | | 1 348 635.00 |
