| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 327 093.00 | | 1 327 093.00 | 1 327 093.00 |
CF Cash and cash equivalents | 8 404.00 | | 8 404.00 | 8 404.00 |
CJ TOTAL (II) | 8 404.00 | | 8 404.00 | 8 404.00 |
CO Grand total (0 to V) | 1 335 497.00 | | 1 335 497.00 | 1 335 497.00 |
CS Evaluated investments - equity method | 1 327 093.00 | | 1 327 093.00 | 1 327 093.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 910.00 | | | 46 910.00 |
DK Regulated provisions | 2 430.00 | | | 2 430.00 |
DL TOTAL (I) | 99 339.00 | | | 99 339.00 |
DU Loans and Debts from Credit Institutions (3) | 863 733.00 | | | 863 733.00 |
DV Miscellaneous Loans and Financial Debts (4) | 370 924.00 | | | 370 924.00 |
DX Trade payables and related accounts | 1 500.00 | | | 1 500.00 |
EC TOTAL (IV) | 1 236 157.00 | | | 1 236 157.00 |
EE Grand total (I to V) | 1 335 497.00 | | | 1 335 497.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 833.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 6 835.00 | |
GG - OPERATING RESULT (I - II) | | | -6 835.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 63 470.00 | |
GP Total financial income (V) | | | 63 470.00 | |
GR Interest and similar expenses | | | 7 295.00 | |
GU Total financial expenses (VI) | | | 7 295.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 56 175.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 339.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 430.00 | | | 2 430.00 |
HH Total exceptional expenses (VIII) | 2 430.00 | | | 2 430.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 430.00 | | | -2 430.00 |
HL TOTAL REVENUE (I + III + V + VII) | 63 470.00 | | | 63 470.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 560.00 | | | 16 560.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 910.00 | | | 46 910.00 |
| |
| 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 | | | 1 327 093.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 327 093.00 | |
I4 DECREASES Grand Total | | | 1 327 093.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 327 093.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 2 430.00 | | |
7C Grand total | | 2 430.00 | | |
UJ - Exceptional | | 2 430.00 | | |
| |
| 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 | 350 394.00 | 350 394.00 | | 350 394.00 |
8B Suppliers and Related Accounts | 1 500.00 | 1 500.00 | | 1 500.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 530.00 | 20 530.00 | | 20 530.00 |
VH Loans with a maturity of more than one year at origin | 863 733.00 | 75 761.00 | 306 420.00 | 863 733.00 |
VJ Loans taken out during the year | 932 000.00 | | | 932 000.00 |
VK Loans repaid during the year | 68 659.00 | | | 68 659.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 236 157.00 | 448 185.00 | 306 420.00 | 1 236 157.00 |
