| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 509 290.00 | | 509 290.00 | 509 290.00 |
BZ Other receivables | 10 319.00 | | 10 319.00 | 10 319.00 |
CF Cash and cash equivalents | 694.00 | | 694.00 | 694.00 |
CJ TOTAL (II) | 11 013.00 | | 11 013.00 | 11 013.00 |
CO Grand total (0 to V) | 520 303.00 | | 520 303.00 | 520 303.00 |
CU Other investments | 509 290.00 | | 509 290.00 | 509 290.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 151 181.00 | | | 151 181.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 62 933.00 | | | 62 933.00 |
DK Regulated provisions | 18 722.00 | | | 18 722.00 |
DL TOTAL (I) | 233 937.00 | | | 233 937.00 |
DU Loans and Debts from Credit Institutions (3) | 196 515.00 | | | 196 515.00 |
DV Miscellaneous Loans and Financial Debts (4) | 88 793.00 | | | 88 793.00 |
DX Trade payables and related accounts | 1 057.00 | | | 1 057.00 |
EC TOTAL (IV) | 286 366.00 | | | 286 366.00 |
EE Grand total (I to V) | 520 303.00 | | | 520 303.00 |
EG Accrued income and payables due within one year | 67 998.00 | | | 67 998.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | 1.00 | |
FW Other purchases and external expenses | | | 3 065.00 | |
GF Total Operating Expenses (II) | | | 3 065.00 | |
GG - OPERATING RESULT (I - II) | | | -3 065.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 70 000.00 | |
GP Total financial income (V) | | | 70 000.00 | |
GR Interest and similar expenses | | | 2 112.00 | |
GU Total financial expenses (VI) | | | 2 112.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 67 887.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 64 821.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 858.00 | | | 3 858.00 |
HH Total exceptional expenses (VIII) | 3 858.00 | | | 3 858.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 858.00 | | | -3 858.00 |
HK Income tax | -1 970.00 | | | -1 970.00 |
HL TOTAL REVENUE (I + III + V + VII) | 70 000.00 | | | 70 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 066.00 | | | 7 066.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 62 933.00 | | | 62 933.00 |
| |
| 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 | 509 290.00 | | | 509 290.00 |
I3 DECREASES Total Financial Fixed Assets | | | 509 290.00 | |
I4 DECREASES Grand Total | | | 509 290.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 509 290.00 | | | 509 290.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 14 864.00 | 3 858.00 | | 14 864.00 |
7C Grand total | 14 864.00 | 3 858.00 | | 14 864.00 |
UJ - Exceptional | | 3 858.00 | | |
| |
| 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 | 1 057.00 | 1 057.00 | | 1 057.00 |
8K Other liabilities (including liabilities related to repo transactions) | 88 794.00 | | 88 794.00 | 88 794.00 |
VH Loans with a maturity of more than one year at origin | 196 515.00 | 66 941.00 | 129 574.00 | 196 515.00 |
VK Loans repaid during the year | 63 274.00 | | | 63 274.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 319.00 | 10 319.00 | | 10 319.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 319.00 | 10 319.00 | | 10 319.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 286 366.00 | 67 998.00 | 218 368.00 | 286 366.00 |
