| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 186 384.00 | | 186 384.00 | 186 384.00 |
CF Cash and cash equivalents | 4 348.00 | | 4 348.00 | 4 348.00 |
CJ TOTAL (II) | 4 348.00 | | 4 348.00 | 4 348.00 |
CO Grand total (0 to V) | 190 732.00 | | 190 732.00 | 190 732.00 |
CS Evaluated investments - equity method | 186 369.00 | | 186 369.00 | 186 369.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 115 770.00 | | | 115 770.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 551.00 | | | 72 551.00 |
DK Regulated provisions | 219.00 | | | 219.00 |
DL TOTAL (I) | 188 540.00 | | | 188 540.00 |
DV Miscellaneous Loans and Financial Debts (4) | 212.00 | | | 212.00 |
DX Trade payables and related accounts | 1 980.00 | | | 1 980.00 |
EC TOTAL (IV) | 2 192.00 | | | 2 192.00 |
EE Grand total (I to V) | 190 732.00 | | | 190 732.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 331.00 | |
GF Total Operating Expenses (II) | | | 6 331.00 | |
GG - OPERATING RESULT (I - II) | | | -6 331.00 | |
GP Total financial income (V) | | | 79 101.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 79 101.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 72 770.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 219.00 | | | 219.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -219.00 | | | -219.00 |
HL TOTAL REVENUE (I + III + V + VII) | 79 101.00 | | | 79 101.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 550.00 | | | 6 550.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 72 551.00 | | | 72 551.00 |
| |
| 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 | | | 186 385.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 186 384.00 | |
I4 DECREASES Grand Total | | | 186 384.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 186 384.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 219.00 | | |
7C Grand total | | 219.00 | | |
UJ - Exceptional | | 219.00 | | |
| |
| 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 | 1 980.00 | 1 980.00 | | 1 980.00 |
8K Other liabilities (including liabilities related to repo transactions) | 212.00 | 212.00 | | 212.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 192.00 | 2 192.00 | | 2 192.00 |
