| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 226 908.00 | | 226 908.00 | 226 908.00 |
CF Cash and cash equivalents | 5 020.00 | | 5 020.00 | 5 020.00 |
CJ TOTAL (II) | 5 020.00 | | 5 020.00 | 5 020.00 |
CO Grand total (0 to V) | 231 929.00 | | 231 929.00 | 231 929.00 |
CU Other investments | 226 908.00 | | 226 908.00 | 226 908.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 969.00 | | | 7 969.00 |
DK Regulated provisions | 3 297.00 | | | 3 297.00 |
DL TOTAL (I) | 111 266.00 | | | 111 266.00 |
DU Loans and Debts from Credit Institutions (3) | 99 367.00 | | | 99 367.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 540.00 | | | 20 540.00 |
DX Trade payables and related accounts | 756.00 | | | 756.00 |
EC TOTAL (IV) | 120 663.00 | | | 120 663.00 |
EE Grand total (I to V) | 231 929.00 | | | 231 929.00 |
EG Accrued income and payables due within one year | 37 187.00 | | | 37 187.00 |
EI Including equity loans | 20 540.00 | | | 20 540.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 320.00 | |
GF Total Operating Expenses (II) | | | 5 320.00 | |
GG - OPERATING RESULT (I - II) | | | -5 320.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 000.00 | |
GP Total financial income (V) | | | 20 000.00 | |
GR Interest and similar expenses | | | 3 414.00 | |
GU Total financial expenses (VI) | | | 3 414.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 586.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 266.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 297.00 | | | 3 297.00 |
HH Total exceptional expenses (VIII) | 3 297.00 | | | 3 297.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 297.00 | | | -3 297.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 000.00 | | | 20 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 031.00 | | | 12 031.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 969.00 | | | 7 969.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 3 297.00 | | |
7C Grand total | | 3 297.00 | | |
UJ - Exceptional | | 3 297.00 | | |
| |
| 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 | 1 042.00 | 1 042.00 | | 1 042.00 |
8B Suppliers and Related Accounts | 756.00 | 756.00 | | 756.00 |
VH Loans with a maturity of more than one year at origin | 99 367.00 | 15 891.00 | 66 230.00 | 99 367.00 |
VI Group and Associates | 19 498.00 | 19 498.00 | | 19 498.00 |
VJ Loans taken out during the year | 115 000.00 | | | 115 000.00 |
VK Loans repaid during the year | 15 633.00 | | | 15 633.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 120 663.00 | 37 187.00 | 66 230.00 | 120 663.00 |
