| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AL Advances and down payments on intangible assets. | | | 1.00 | |
BJ TOTAL (I) | 905 942.00 | | 905 942.00 | 905 942.00 |
CF Cash and cash equivalents | 43 557.00 | | 43 557.00 | 43 557.00 |
CJ TOTAL (II) | 43 557.00 | | 43 557.00 | 43 557.00 |
CO Grand total (0 to V) | 949 498.00 | | 949 498.00 | 949 498.00 |
CU Other investments | 905 942.00 | | 905 942.00 | 905 942.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | | | 25 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 142.00 | | | 14 142.00 |
DK Regulated provisions | 15 115.00 | | | 15 115.00 |
DL TOTAL (I) | 54 257.00 | | | 54 257.00 |
DU Loans and Debts from Credit Institutions (3) | 772 723.00 | | | 772 723.00 |
DV Miscellaneous Loans and Financial Debts (4) | 121 318.00 | | | 121 318.00 |
DX Trade payables and related accounts | 1 200.00 | | | 1 200.00 |
EC TOTAL (IV) | 895 241.00 | | | 895 241.00 |
EE Grand total (I to V) | 949 498.00 | | | 949 498.00 |
EG Accrued income and payables due within one year | 188 110.00 | | | 188 110.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 567.00 | |
GF Total Operating Expenses (II) | | | 2 567.00 | |
GG - OPERATING RESULT (I - II) | | | -2 567.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 36 000.00 | |
GP Total financial income (V) | | | 36 000.00 | |
GR Interest and similar expenses | | | 4 175.00 | |
GU Total financial expenses (VI) | | | 4 175.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 31 825.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 257.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 15 115.00 | | | 15 115.00 |
HH Total exceptional expenses (VIII) | 15 115.00 | | | 15 115.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -15 115.00 | | | -15 115.00 |
HL TOTAL REVENUE (I + III + V + VII) | 36 000.00 | | | 36 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 858.00 | | | 21 858.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 142.00 | | | 14 142.00 |
| |
| 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 | | | 905 942.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 905 942.00 | |
I4 DECREASES Grand Total | | | 905 942.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 905 942.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 15 115.00 | | |
7C Grand total | | 15 115.00 | | |
UJ - Exceptional | | 15 115.00 | | |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
VG Loans with a maturity of up to one year at origin | 3 883.00 | 3 883.00 | | 3 883.00 |
VH Loans with a maturity of more than one year at origin | 768 840.00 | 61 709.00 | 251 061.00 | 768 840.00 |
VI Group and Associates | 121 318.00 | 121 318.00 | | 121 318.00 |
VJ Loans taken out during the year | 774 000.00 | | | 774 000.00 |
VK Loans repaid during the year | 5 160.00 | | | 5 160.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 895 241.00 | 188 110.00 | 251 061.00 | 895 241.00 |
