| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 8 400.00 | 3 409.00 | 4 991.00 | 8 400.00 |
BJ TOTAL (I) | 2 881 584.00 | 3 409.00 | 2 878 175.00 | 2 881 584.00 |
BZ Other receivables | 173 569.00 | | 173 569.00 | 173 569.00 |
CF Cash and cash equivalents | 31 909.00 | | 31 909.00 | 31 909.00 |
CJ TOTAL (II) | 205 478.00 | | 205 478.00 | 205 478.00 |
CO Grand total (0 to V) | 3 087 886.00 | 3 409.00 | 3 084 478.00 | 3 087 886.00 |
CU Other investments | 2 873 184.00 | | 2 873 184.00 | 2 873 184.00 |
CW Deferred expenses or loan issuance costs | 825.00 | | 825.00 | 825.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 654 100.00 | | | 654 100.00 |
DD Legal reserve (1) | 5 958.00 | | | 5 958.00 |
DG Other reserves | 21 630.00 | | | 21 630.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 264 014.00 | | | 264 014.00 |
DK Regulated provisions | 11 407.00 | | | 11 407.00 |
DL TOTAL (I) | 957 109.00 | | | 957 109.00 |
DU Loans and Debts from Credit Institutions (3) | 1 837 131.00 | | | 1 837 131.00 |
DV Miscellaneous Loans and Financial Debts (4) | 284 076.00 | | | 284 076.00 |
DX Trade payables and related accounts | 6 046.00 | | | 6 046.00 |
DY Tax and social security liabilities | 116.00 | | | 116.00 |
EC TOTAL (IV) | 2 127 369.00 | | | 2 127 369.00 |
EE Grand total (I to V) | 3 084 478.00 | | | 3 084 478.00 |
EG Accrued income and payables due within one year | 287 309.00 | | | 287 309.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 830.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 763.00 | |
GF Total Operating Expenses (II) | | | 10 593.00 | |
GG - OPERATING RESULT (I - II) | | | -10 593.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 291 705.00 | |
GP Total financial income (V) | | | 291 705.00 | |
GR Interest and similar expenses | | | 19 783.00 | |
GU Total financial expenses (VI) | | | 19 783.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 271 922.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 261 329.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 5 696.00 | | | 5 696.00 |
HH Total exceptional expenses (VIII) | 5 696.00 | | | 5 696.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 696.00 | | | -5 696.00 |
HK Income tax | -8 381.00 | | | -8 381.00 |
HL TOTAL REVENUE (I + III + V + VII) | 291 705.00 | | | 291 705.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 691.00 | | | 27 691.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 264 014.00 | | | 264 014.00 |
| |
| 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 | 2 881 583.00 | | 1.00 | 2 881 583.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 8 400.00 | | | 8 400.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 873 184.00 | |
I4 DECREASES Grand Total | | | 2 881 584.00 | |
IN DECREASES Start-up, development, or research expenses | | | 8 400.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 873 183.00 | | 1.00 | 2 873 183.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 729.00 | 1 680.00 | | 1 729.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 729.00 | 1 680.00 | | 1 729.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 711.00 | 5 696.00 | | 5 711.00 |
7C Grand total | 5 711.00 | 5 696.00 | | 5 711.00 |
UJ - Exceptional | | 5 696.00 | | |
| |
| 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 | 202 000.00 | 2 000.00 | | 202 000.00 |
8B Suppliers and Related Accounts | 6 046.00 | 6 046.00 | | 6 046.00 |
VC Group and associates | 152 543.00 | 152 543.00 | | 152 543.00 |
VH Loans with a maturity of more than one year at origin | 1 837 131.00 | 197 071.00 | 805 498.00 | 1 837 131.00 |
VI Group and Associates | 82 076.00 | 82 076.00 | | 82 076.00 |
VK Loans repaid during the year | 195 379.00 | | | 195 379.00 |
VM Income taxes | 21 026.00 | 21 026.00 | | 21 026.00 |
VQ Other Taxes, Duties, and Similar Debts | 116.00 | 116.00 | | 116.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 173 569.00 | 173 569.00 | | 173 569.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 127 369.00 | 287 309.00 | 805 498.00 | 2 127 369.00 |
