| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 614.00 | | 1 614.00 | 1 614.00 |
BJ TOTAL (I) | 205 481.00 | | 205 481.00 | 205 481.00 |
CF Cash and cash equivalents | 2 883.00 | | 2 883.00 | 2 883.00 |
CH Prepaid expenses | 1 089.00 | | 1 089.00 | 1 089.00 |
CJ TOTAL (II) | 3 972.00 | | 3 972.00 | 3 972.00 |
CO Grand total (0 to V) | 209 453.00 | | 209 453.00 | 209 453.00 |
CU Other investments | 203 867.00 | | 203 867.00 | 203 867.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 65 400.00 | 98 100.00 | | 65 400.00 |
DB Share, merger, contribution premiums, etc. | 7 700.00 | | | 7 700.00 |
DD Legal reserve (1) | 2 326.00 | 1 504.00 | | 2 326.00 |
DG Other reserves | 38 919.00 | 23 317.00 | | 38 919.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 868.00 | 16 423.00 | | 12 868.00 |
DK Regulated provisions | 3 285.00 | 2 515.00 | | 3 285.00 |
DL TOTAL (I) | 130 497.00 | 141 859.00 | | 130 497.00 |
DU Loans and Debts from Credit Institutions (3) | 74 822.00 | 63 225.00 | | 74 822.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 305.00 | 1 860.00 | | 1 305.00 |
DX Trade payables and related accounts | 1 648.00 | 690.00 | | 1 648.00 |
EA Other liabilities | 1 181.00 | 1 181.00 | | 1 181.00 |
EC TOTAL (IV) | 78 956.00 | 66 957.00 | | 78 956.00 |
EE Grand total (I to V) | 209 453.00 | 208 816.00 | | 209 453.00 |
EG Accrued income and payables due within one year | 23 716.00 | 19 375.00 | | 23 716.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 816.00 | |
GF Total Operating Expenses (II) | | | 2 816.00 | |
GG - OPERATING RESULT (I - II) | | | -2 816.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 18 513.00 | |
GP Total financial income (V) | | | 18 513.00 | |
GR Interest and similar expenses | | | 2 059.00 | |
GU Total financial expenses (VI) | | | 2 059.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 454.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 638.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 770.00 | 770.00 | | 770.00 |
HH Total exceptional expenses (VIII) | 770.00 | 770.00 | | 770.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -770.00 | -770.00 | | -770.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 513.00 | 20 790.00 | | 18 513.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 645.00 | 4 367.00 | | 5 645.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 868.00 | 16 423.00 | | 12 868.00 |
| |
| 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 | 205 481.00 | | | 205 481.00 |
I3 DECREASES Total Financial Fixed Assets | | | 205 481.00 | |
I4 DECREASES Grand Total | | | 205 481.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 205 481.00 | | | 205 481.00 |
| |
| 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 | 1 648.00 | 1 648.00 | | 1 648.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 181.00 | 1 181.00 | | 1 181.00 |
UT Other financial assets | 1 614.00 | 1 614.00 | | 1 614.00 |
VH Loans with a maturity of more than one year at origin | 74 822.00 | 19 582.00 | 47 314.00 | 74 822.00 |
VI Group and Associates | 1 240.00 | 1 240.00 | | 1 240.00 |
VJ Loans taken out during the year | 27 000.00 | | | 27 000.00 |
VK Loans repaid during the year | 15 364.00 | | | 15 364.00 |
VS Prepaid expenses | 1 089.00 | 1 089.00 | | 1 089.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 703.00 | 2 703.00 | | 2 703.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 78 891.00 | 23 651.00 | 47 314.00 | 78 891.00 |
