| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 203.00 | 1 772.00 | 431.00 | 2 203.00 |
BJ TOTAL (I) | 1 782 067.00 | 1 772.00 | 1 780 295.00 | 1 782 067.00 |
CF Cash and cash equivalents | 31 822.00 | | 31 822.00 | 31 822.00 |
CH Prepaid expenses | 279.00 | | 279.00 | 279.00 |
CJ TOTAL (II) | 32 101.00 | | 32 101.00 | 32 101.00 |
CO Grand total (0 to V) | 1 814 167.00 | 1 772.00 | 1 812 395.00 | 1 814 167.00 |
CU Other investments | 1 779 864.00 | | 1 779 864.00 | 1 779 864.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | | | 3 000.00 |
DG Other reserves | 561 619.00 | | | 561 619.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 298 349.00 | | | 298 349.00 |
DK Regulated provisions | 4 818.00 | | | 4 818.00 |
DL TOTAL (I) | 897 786.00 | | | 897 786.00 |
DU Loans and Debts from Credit Institutions (3) | 749 263.00 | | | 749 263.00 |
DV Miscellaneous Loans and Financial Debts (4) | 162 264.00 | | | 162 264.00 |
DX Trade payables and related accounts | 3 083.00 | | | 3 083.00 |
EC TOTAL (IV) | 914 610.00 | | | 914 610.00 |
EE Grand total (I to V) | 1 812 395.00 | | | 1 812 395.00 |
EG Accrued income and payables due within one year | 355 323.00 | | | 355 323.00 |
EI Including equity loans | 162 264.00 | | | 162 264.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 863.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 441.00 | |
GF Total Operating Expenses (II) | | | 8 304.00 | |
GG - OPERATING RESULT (I - II) | | | -8 304.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 315 000.00 | |
GP Total financial income (V) | | | 315 000.00 | |
GR Interest and similar expenses | | | 7 302.00 | |
GU Total financial expenses (VI) | | | 7 302.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 307 698.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 299 394.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 204.00 | | | 1 204.00 |
HH Total exceptional expenses (VIII) | 1 204.00 | | | 1 204.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 204.00 | | | -1 204.00 |
HK Income tax | -159.00 | | | -159.00 |
HL TOTAL REVENUE (I + III + V + VII) | 315 000.00 | | | 315 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 651.00 | | | 16 651.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 298 349.00 | | | 298 349.00 |
| |
| 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 | 1 782 067.00 | | | 1 782 067.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 203.00 | | | 2 203.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 779 864.00 | |
I4 DECREASES Grand Total | | | 1 782 067.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 203.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 779 864.00 | | | 1 779 864.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 331.00 | 441.00 | | 1 331.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 331.00 | 441.00 | | 1 331.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 613.00 | 1 204.00 | | 3 613.00 |
7C Grand total | 3 613.00 | 1 204.00 | | 3 613.00 |
UJ - Exceptional | | 1 204.00 | | |
| |
| 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 | 3 083.00 | 3 083.00 | | 3 083.00 |
VH Loans with a maturity of more than one year at origin | 749 263.00 | 189 976.00 | 559 287.00 | 749 263.00 |
VI Group and Associates | 162 264.00 | 162 264.00 | | 162 264.00 |
VK Loans repaid during the year | 181 048.00 | | | 181 048.00 |
VS Prepaid expenses | 279.00 | 279.00 | | 279.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 279.00 | 279.00 | | 279.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 914 610.00 | 355 323.00 | 559 287.00 | 914 610.00 |
