| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 500.00 | 1 398.00 | 103.00 | 1 500.00 |
BJ TOTAL (I) | 373 753.00 | 1 398.00 | 372 356.00 | 373 753.00 |
BZ Other receivables | 1 076.00 | | 1 076.00 | 1 076.00 |
CF Cash and cash equivalents | 32 222.00 | | 32 222.00 | 32 222.00 |
CJ TOTAL (II) | 33 298.00 | | 33 298.00 | 33 298.00 |
CO Grand total (0 to V) | 410 341.00 | 1 398.00 | 408 943.00 | 410 341.00 |
CS Evaluated investments - equity method | 372 253.00 | | 372 253.00 | 372 253.00 |
CW Deferred expenses or loan issuance costs | 3 290.00 | | 3 290.00 | 3 290.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 782.00 | | | 782.00 |
DG Other reserves | 14 857.00 | | | 14 857.00 |
DH Retained earnings | | -12 523.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 492.00 | 28 162.00 | | 27 492.00 |
DK Regulated provisions | 23 524.00 | 14 892.00 | | 23 524.00 |
DL TOTAL (I) | 86 655.00 | 50 531.00 | | 86 655.00 |
DU Loans and Debts from Credit Institutions (3) | 175 841.00 | 203 658.00 | | 175 841.00 |
DV Miscellaneous Loans and Financial Debts (4) | 142 940.00 | 140 900.00 | | 142 940.00 |
DX Trade payables and related accounts | 2 232.00 | 3 034.00 | | 2 232.00 |
EA Other liabilities | 1 275.00 | 375.00 | | 1 275.00 |
EC TOTAL (IV) | 322 288.00 | 347 967.00 | | 322 288.00 |
EE Grand total (I to V) | 408 943.00 | 398 497.00 | | 408 943.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 369.00 | |
GB Operating Expenses - Provisions | | | 1 322.00 | |
GF Total Operating Expenses (II) | | | 4 691.00 | |
GG - OPERATING RESULT (I - II) | | | -4 691.00 | |
GP Total financial income (V) | | | 40 470.00 | |
GU Total financial expenses (VI) | | | 2 867.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 37 603.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 912.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 8 633.00 | 8 633.00 | | 8 633.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 633.00 | -8 633.00 | | -8 633.00 |
HK Income tax | -3 213.00 | -4 411.00 | | -3 213.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 470.00 | 40 202.00 | | 40 470.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 978.00 | 12 040.00 | | 12 978.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 492.00 | 28 162.00 | | 27 492.00 |
| |
| 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 | 373 332.00 | | 40 623.00 | 373 332.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 500.00 | | | 1 500.00 |
I3 DECREASES Total Financial Fixed Assets | | 40 202.00 | 372 253.00 | |
I4 DECREASES Grand Total | | 40 202.00 | 373 753.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 371 832.00 | | 40 623.00 | 371 832.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 898.00 | 500.00 | | 898.00 |
CY DEPRECIATION Start-up, development, or research expenses | 898.00 | 500.00 | | 898.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 14 892.00 | 8 633.00 | | 14 892.00 |
7C Grand total | 14 892.00 | 8 633.00 | | 14 892.00 |
UJ - Exceptional | | 8 633.00 | | |
| |
| 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 | 60 900.00 | 60 900.00 | | 60 900.00 |
8B Suppliers and Related Accounts | 2 232.00 | 2 232.00 | | 2 232.00 |
8K Other liabilities (including liabilities related to repo transactions) | 83 315.00 | 83 315.00 | | 83 315.00 |
UL Receivables related to investments | 40 623.00 | | 40 623.00 | 40 623.00 |
VH Loans with a maturity of more than one year at origin | 175 841.00 | 28 873.00 | 114 755.00 | 175 841.00 |
VK Loans repaid during the year | 25 085.00 | | | 25 085.00 |
VP Miscellaneous | 1 076.00 | 1 076.00 | | 1 076.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 699.00 | 1 076.00 | 40 623.00 | 41 699.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 322 288.00 | 175 320.00 | 114 755.00 | 322 288.00 |
