| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 7 500.00 | | 7 500.00 | 7 500.00 |
BJ TOTAL (I) | 1 607 078.00 | | 1 607 078.00 | 1 607 078.00 |
BZ Other receivables | 79 744.00 | | 79 744.00 | 79 744.00 |
CF Cash and cash equivalents | 24 433.00 | | 24 433.00 | 24 433.00 |
CJ TOTAL (II) | 104 176.00 | | 104 176.00 | 104 176.00 |
CO Grand total (0 to V) | 1 711 254.00 | | 1 711 254.00 | 1 711 254.00 |
CU Other investments | 1 599 578.00 | | 1 599 578.00 | 1 599 578.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 630 000.00 | | | 630 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 57 847.00 | | | 57 847.00 |
DK Regulated provisions | 14 245.00 | | | 14 245.00 |
DL TOTAL (I) | 702 092.00 | | | 702 092.00 |
DU Loans and Debts from Credit Institutions (3) | 1 009 162.00 | | | 1 009 162.00 |
EC TOTAL (IV) | 1 009 162.00 | | | 1 009 162.00 |
EE Grand total (I to V) | 1 711 254.00 | | | 1 711 254.00 |
EG Accrued income and payables due within one year | 921 726.00 | | | 921 726.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 25 015.00 | |
GF Total Operating Expenses (II) | | | 25 015.00 | |
GG - OPERATING RESULT (I - II) | | | -25 015.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 103 591.00 | |
GL Other interest and similar income | | | 112.00 | |
GP Total financial income (V) | | | 103 703.00 | |
GR Interest and similar expenses | | | 6 596.00 | |
GU Total financial expenses (VI) | | | 6 596.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 97 107.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 72 092.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 14 245.00 | | | 14 245.00 |
HH Total exceptional expenses (VIII) | 14 245.00 | | | 14 245.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14 245.00 | | | -14 245.00 |
HL TOTAL REVENUE (I + III + V + VII) | 103 703.00 | | | 103 703.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 855.00 | | | 45 855.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 57 847.00 | | | 57 847.00 |
| |
| 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 | | | 1 607 078.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 607 078.00 | |
I4 DECREASES Grand Total | | | 1 607 078.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 607 078.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | | 14 245.00 | | |
7C Grand total | | 14 245.00 | | |
UJ - Exceptional | | 14 245.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 79 744.00 | 79 744.00 | | 79 744.00 |
VH Loans with a maturity of more than one year at origin | 1 009 162.00 | 87 436.00 | 354 914.00 | 1 009 162.00 |
VJ Loans taken out during the year | 1 065 700.00 | | | 1 065 700.00 |
VK Loans repaid during the year | 56 538.00 | | | 56 538.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 79 744.00 | 79 744.00 | | 79 744.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 009 162.00 | 87 436.00 | 354 914.00 | 1 009 162.00 |
